| Revenue | DKK 69,9M | +12% |
| EBITDA | DKK 37M | +20% |
| Net profit | DKK 8,2M | +202% |
| Total assets | DKK 737,5M | +1% |
| Equity | DKK 501,5M | +2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67.050 | 59.375 | 55.630 | 56.742 | 57.584 | 63.209 | 66.891 | 67.472 | 65.859 | 60.587 | 62.543 | 69.936 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 37.813 | 31.496 | 25.312 | 32.673 | 33.315 | 35.016 | 37.890 | 43.215 | 34.775 | 23.063 | 30.852 | 37.026 |
| Depreciation & amort. | -20.177 | -17.151 | -18.664 | -24.126 | -23.218 | -21.282 | -21.723 | -27.042 | -21.918 | -23.127 | -23.051 | -23.835 |
| EBIT | 17.636 | 14.345 | 6.648 | 8.547 | 10.097 | 13.734 | 16.167 | 16.173 | 12.857 | -64 | 7.801 | 13.191 |
| Net financials | -1.374 | -2.896 | -3.246 | -3.608 | -3.717 | -4.010 | -3.887 | -3.981 | -3.804 | -4.286 | -5.079 | -4.978 |
| Profit before tax | 16.262 | 11.449 | 3.402 | 1.110 | 4.125 | 9.724 | 12.280 | 7.404 | 9.053 | -4.350 | 2.722 | 8.213 |
| Tax | -4.206 | 2.566 | 492 | 243 | 684 | -70.065 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 20.468 | 8.883 | 2.910 | 867 | 3.441 | 79.789 | 12.280 | 7.404 | 9.053 | -4.350 | 2.722 | 8.213 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 609.810 | 626.716 | 631.976 | 669.756 | 685.578 | 684.152 | 699.546 | 700.734 | 703.411 | 752.862 | 729.430 | 737.503 |
| Equity | 370.293 | 379.176 | 382.086 | 382.954 | 386.395 | 466.184 | 478.464 | 485.868 | 494.921 | 490.572 | 493.294 | 501.507 |
| Long-term debt | 110.257 | 154.083 | 163.575 | 186.242 | 195.200 | 187.979 | 181.451 | 192.330 | 186.298 | 214.348 | 206.407 | 211.682 |
| Short-term debt | 68.608 | 30.708 | 20.700 | 32.713 | 33.918 | 29.989 | 39.631 | 22.536 | 22.192 | 47.942 | 29.729 | 24.314 |
| Total debt | 178.865 | 184.791 | 184.275 | 218.955 | 229.118 | 217.968 | 221.082 | 214.866 | 208.490 | 262.290 | 236.136 | 235.996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Deputy | Deputy | 2021 | — | — |
KT Deputy | Deputy | 2018 | — | — |
PN Deputy | Deputy | 2026 | — | — |
CR Management | Management | 2008 | — | — |
LK | Deputy | 2014 | — | — |
CB Deputy | Deputy | 2021 | — | — |
LF Deputy | Deputy | 2018 | — | — |
LM Deputy | Deputy | 2018 | — | — |
BE Deputy | Deputy | 2026 | — | — |
GA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIKSHAVN FORSYNING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Iversen | Deputy | 0 companies |
| Karsten Thorn | Deputy | 0 companies |
| Peter Nielsen | Deputy | 0 companies |
| Claus Reimann Petersen | Management | 0 companies |
| Liselotte Kondrup Heftholm | Deputy | 0 companies |
| Christian Buhelt | Deputy | 0 companies |
| Lars Fogh-Andersen | Deputy | 0 companies |
| Lars Mellemkjær | Deputy | 0 companies |
| Børge Egebak Jensen | Deputy | 0 companies |
| Gert Andersen | Management | 0 companies |
| Jens Christian Porsborg | Board of Directors | 0 companies |
| Christina Lykke Risager Eriksen | Deputy Chairman | 0 companies |
| Brian Poul Kjær | Board of Directors | 0 companies |
| Peter Høstgaard-Jensen | Board of Directors | 0 companies |
| Per Nilsson | Board of Directors | 0 companies |
| Hans Jørgen Klitgaard Pedersen | Board of Directors | 0 companies |
| Thomas Szast Hjort | Deputy Chairman | 0 companies |
| Anders Gram Mikkelsen | Deputy Chairman | 0 companies |
| Bjarne Walentin | Board of Directors | 0 companies |
| Brian Pedersen | Chairman | 0 companies |
| Jens Ole Jensen | Chairman | 0 companies |
| Jan Karlsson | Board of Directors | 0 companies |
| Anker Laden-Andersen | Chairman | 0 companies |
| Ole Hansen | Board of Directors | 0 companies |
| Steen Møller Andersen | Board of Directors | 0 companies |
| Peter Bak Frigaard | Board of Directors | 0 companies |
| Leo Villumsen | Board of Directors | 0 companies |
| Jens Aage Hedegaard Kristensen | Chairman | 0 companies |
| Lars Mejlvang Møller | Board of Directors | 0 companies |
| Hanne Welander | Board of Directors | 0 companies |
| Per Henrik Olesen | Board of Directors | 0 companies |
| Kai Bruno Müller | Board of Directors | 0 companies |
| Helle Bøg Kirkeby | Board of Directors | 0 companies |
| Frode Thule Jensen | Board of Directors | 0 companies |
| Yvonne Nordahn | Board of Directors | 0 companies |
| Peter Emanuel Nielsen | Board of Directors | 0 companies |
| Flemming Rasmussen | Deputy Chairman | 0 companies |
| Hans Rex Christensen | Deputy Chairman | 0 companies |
| Peter Berg | Board of Directors | 0 companies |
| Mette Aackmann | Board of Directors | 0 companies |
| Niels Kim Madsen | Board of Directors | 0 companies |
| Helge Lundgaard | Board of Directors | 0 companies |
| Jan Quist Jakobsen | Board of Directors | 0 companies |
| Erik Kyed Trolle | Board of Directors | 0 companies |