| Revenue | DKK 146M | +0% |
| EBITDA | DKK 24M | +1% |
| Net profit | DKK 1,5M | -63% |
| Total assets | DKK 167M | -5% |
| Equity | DKK 80,2M | +2% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104.983 | 106.768 | 106.890 | 103.063 | 107.178 | 103.538 | 96.690 | 103.097 | 114.215 | 126.923 | 146.549 | 146.035 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8.934 | 8.016 | 10.777 | 8.296 | 8.766 | 9.971 | 5.174 | 8.052 | 13.885 | 21.313 | 23.671 | 23.982 |
| Depreciation & amort. | -8.844 | -6.630 | -7.353 | -8.805 | -7.931 | -9.371 | -10.710 | -12.460 | -12.403 | -13.991 | -17.827 | -19.728 |
| EBIT | 90 | 1.386 | 3.424 | -509 | 835 | 600 | -5.536 | -4.408 | 1.482 | 7.322 | 5.844 | 4.254 |
| Net financials | 45 | 36 | -49 | 451 | -101 | 74 | -147 | -111 | -312 | -271 | -856 | -1.009 |
| Profit before tax | 135 | 1.422 | 3.375 | 317 | 734 | 674 | -5.683 | -4.519 | 1.170 | 7.051 | 4.988 | 3.245 |
| Tax | 74 | 278 | 716 | 76 | 116 | 148 | -1.250 | -993 | 135 | 232 | 1.008 | 1.762 |
| Net profit | 61 | 1.144 | 2.659 | 241 | 618 | 526 | -4.433 | -3.526 | 1.035 | 6.819 | 3.980 | 1.483 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 109.492 | 110.823 | 100.627 | 104.251 | 105.845 | 108.468 | 108.772 | 117.333 | 135.902 | 174.652 | 176.628 | 166.980 |
| Equity | 69.631 | 70.776 | 73.435 | 73.677 | 74.294 | 74.820 | 70.387 | 66.861 | 67.898 | 74.715 | 78.695 | 80.177 |
| Long-term debt | 0 | 0 | 0 | 408 | 2.701 | 5.284 | 7.956 | 10.679 | 32.343 | 33.444 | 58.277 | 56.552 |
| Short-term debt | 15.426 | 20.529 | 10.302 | 12.212 | 9.477 | 8.233 | 11.234 | 21.278 | 16.996 | 47.039 | 20.698 | 18.894 |
| Total debt | 15.426 | 20.529 | 10.302 | 12.620 | 12.178 | 13.517 | 19.190 | 31.957 | 49.339 | 80.483 | 78.975 | 75.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TV Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIKSHAVN FORSYNING A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Reimann Petersen | Chief Executive Officer | 0 companies |
| Tore Vedelsdal | Management | 0 companies |
| Jens Christian Porsborg | Board of Directors | 0 companies |
| Christina Lykke Risager Eriksen | Deputy Chairman | 0 companies |
| Peter Høstgaard-Jensen | Board of Directors | 0 companies |
| John Christensen | 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 | Board of Directors | 0 companies |
| Birthe Marie Herskind Pilgaard | Board of Directors | 0 companies |
| Ole Rørbæk Jensen | Board of Directors | 0 companies |
| Carsten Sørensen | 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 |
| Irene Hjortshøj | Board of Directors | 0 companies |
| Birgit Stenbak Hansen | Deputy Chairman | 0 companies |
| Jens Aage Hedegaard Kristensen | Chairman | 0 companies |
| Dorthe Lilian Andreasen | Board of Directors | 0 companies |
| Lars Mejlvang Møller | Board of Directors | 0 companies |
| Per Henrik Olesen | Board of Directors | 0 companies |
| Kai Bruno Müller | Deputy Chairman | 0 companies |
| Flemming Rasmussen | Deputy Chairman | 0 companies |
| Jan Oluf Schmidt | Board of Directors | 0 companies |
| Palle Næser Thomsen | Board of Directors | 0 companies |
| Børge Egebak Jensen | Board of Directors | 0 companies |
| Mette Aackmann | Board of Directors | 0 companies |
| Niels Kim Madsen | Board of Directors | 0 companies |
| Jan Quist Jakobsen | Board of Directors | 0 companies |
| Erik Kyed Trolle | Board of Directors | 0 companies |