| Revenue | DKK 17,4M | -41% |
| EBITDA | DKK 8,2M | -60% |
| Net profit | DKK -8,1M | -193% |
| Total assets | DKK 144,1M | +4% |
| Equity | DKK 39,8M | +48% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.490 | 5.336 | 5.481 | 5.867 | 3.192 | 5.308 | 4.392 | 3.865 | 4.492 | 10.467 | 9.093 | 22.599 | 29.338 | 17.386 |
| Staff expenses | -3.857 | -4.463 | -4.299 | -4.071 | -4.516 | -4.718 | -5.063 | -5.201 | -5.615 | -6.642 | -7.081 | -8.934 | -9.136 | -9.082 |
| EBITDA | 1.169 | 3.825 | 3.538 | 3.790 | 431 | 3.462 | 2.400 | 2.192 | 1.691 | 3.825 | 2.012 | 13.665 | 20.202 | 8.173 |
| Depreciation & amort. | -1.232 | -1.531 | -811 | -764 | -706 | -824 | -881 | -983 | -0 | -1.088 | -1.585 | -1.326 | -4.054 | -6.614 |
| EBIT | -63 | 2.294 | 2.726 | 3.026 | -276 | 2.638 | 1.519 | 1.209 | 1.691 | 2.737 | 427 | 12.339 | 16.147 | 1.560 |
| Net financials | -616 | -255 | -197 | -156 | -97 | -121 | -78 | -67 | -158 | 494 | -296 | -17 | -4.917 | -10.386 |
| Profit before tax | 1.927 | 2.039 | 2.529 | 2.870 | -373 | 2.490 | 1.429 | 1.152 | 1.526 | 3.232 | 131 | 12.322 | 11.230 | -8.826 |
| Tax | -823 | 440 | 583 | 659 | -81 | 551 | 315 | 271 | 356 | 566 | -22 | 2.352 | 2.517 | -760 |
| Net profit | 2.466 | 1.599 | 1.946 | 2.211 | -292 | 1.938 | 1.114 | 881 | 1.169 | 2.666 | 154 | 9.970 | 8.713 | -8.067 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.949 | 12.523 | 11.504 | 11.534 | 10.898 | 10.930 | 11.627 | 11.655 | 19.113 | 38.797 | 45.455 | 100.477 | 137.949 | 144.127 |
| Equity | 3.564 | 5.163 | 6.109 | 6.320 | 3.806 | 5.744 | 5.858 | 5.739 | 8.825 | 10.491 | 8.145 | 18.115 | 26.827 | 39.809 |
| Long-term debt | 3.426 | 2.365 | 1.505 | 645 | 520 | 490 | 612 | 465 | 4.860 | 16.561 | 23.342 | 43.478 | 74.290 | 69.202 |
| Short-term debt | 4.959 | 4.995 | 3.567 | 4.001 | 6.086 | 3.914 | 4.322 | 4.600 | 4.559 | 10.884 | 12.930 | 33.986 | 30.457 | 29.501 |
| Total debt | 8.384 | 7.360 | 5.072 | 4.646 | 6.606 | 4.404 | 4.934 | 5.065 | 9.419 | 27.445 | 36.272 | 77.464 | 104.747 | 98.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JR Management | Management | 2004 | — | — |
HO Management | Management | 2007 | — | — |
LS Management | Management | 2016 | — | — |
| Audit | 2004 | — | — | |
JR Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANDSBJERG INVEST A/S | Company | 100.0% | 100.0% | 2023 |
PK HOLDING, THISTED ApS | Company | 33.3% | 33.3% | 2018 |
FRANDSBJERG ENERGY A/S | Company | 100.0% | 100.0% | 2021 |
H. BØNDERGAARD ApS | Company | 10.0% | 10.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rasmussen | Chief Executive Officer | 0 companies |
| Jan Rokkjær Nielsen | Management | 0 companies |
| Henning Oggesen Bøndergaard | Management | 0 companies |
| Lars Sørensen | Management | 0 companies |
| PricewaterhouseCoopers, Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Jan Rodenberg | Management | 0 companies |
| Anni Breum | Board of Directors | 0 companies |
| Ejvind Gunner Jensen | Board of Directors | 0 companies |
| Tinna Ladefoged Christensen | Chairman | 0 companies |
| Lene Rokkjær Nielsen | Board of Directors | 0 companies |
| Per Dige Pedersen | Board of Directors | 0 companies |
| Erik Harbo Larsen | Board of Directors | 0 companies |
| Poul Kærgaard | Board of Directors | 0 companies |