| Revenue | DKK 9,3M | +32% |
| EBITDA | DKK 9,3M | +32% |
| Net profit | DKK 5,2M | +7% |
| Total assets | DKK 122,6M | -2% |
| Equity | DKK 62,4M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.195 | 5.497 | 828 | 1.372 | 1.925 | 1.989 | 1.640 | 1.816 | 2.293 | 3.119 | 1.791 | 3.940 | 7.044 | 9.308 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 572 | 668 | 828 | 1.372 | 1.925 | 1.989 | 1.640 | 1.816 | 2.293 | 3.119 | 1.791 | 3.940 | 7.044 | 9.308 |
| Depreciation & amort. | 458 | 468 | 468 | 381 | 735 | -823 | -827 | -827 | -805 | -767 | -704 | -704 | -702 | -692 |
| EBIT | 114 | 200 | 361 | 992 | 1.190 | 1.166 | 813 | 989 | 1.488 | 2.352 | 1.087 | 3.236 | 6.342 | 8.616 |
| Net financials | -67 | -52 | -47 | -193 | -268 | -240 | -406 | -178 | -656 | -1.902 | 2.816 | -2.153 | -2.546 | -1.980 |
| Profit before tax | 47 | 149 | 314 | 798 | 922 | 926 | 407 | 811 | 832 | 450 | 3.903 | 1.083 | 3.795 | 6.636 |
| Tax | 12 | 104 | 76 | 175 | 205 | 205 | 105 | 188 | 277 | 91 | -226 | 69 | -1.024 | 1.459 |
| Net profit | 35 | 45 | 237 | 624 | 716 | 721 | 302 | 623 | 555 | 359 | 4.129 | 1.014 | 4.819 | 5.177 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.724 | 49.419 | 50.236 | 62.862 | 59.927 | 59.225 | 65.931 | 91.125 | 127.142 | 129.047 | 135.400 | 131.122 | 125.203 | 122.564 |
| Equity | 46.707 | 46.752 | 46.989 | 47.612 | 48.329 | 49.049 | 49.351 | 49.975 | 49.442 | 51.411 | 55.539 | 52.396 | 57.216 | 62.393 |
| Long-term debt | 718 | 612 | 1.005 | 898 | 792 | 685 | 578 | 500 | 500 | 58.343 | 54.316 | 50.211 | 48.211 | 43.860 |
| Short-term debt | 2.299 | 2.056 | 2.242 | 14.351 | 10.806 | 9.491 | 16.002 | 40.650 | 77.200 | 19.294 | 25.544 | 28.514 | 19.776 | 16.311 |
| Total debt | 3.017 | 2.667 | 3.247 | 15.249 | 11.598 | 10.176 | 16.580 | 41.150 | 77.700 | 77.637 | 79.860 | 78.726 | 67.987 | 60.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PI Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PR Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederikshavn Havn | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Gynther Eriksen | Chief Executive Officer | 0 companies |
| Mikkel Seedorff Sørensen | Chief Executive Officer | 0 companies |
| Poul Ingemann Knudsgaard | Chief Executive Officer | 0 companies |
| Preben Reinholt Andersen | Management | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Jens Nygaard Johansen | Board of Directors | 0 companies |
| Erik Sørensen | Board of Directors | 0 companies |
| Pia Ankerstjerne | Deputy Chairman | 0 companies |
| Bo Uggerhøj | Chairman | 0 companies |
| Thomas Lindschouw | Board of Directors | 0 companies |
| Anders Steen Jørgensen | Board of Directors | 0 companies |
| Liselotte Grønborg Lundberg | Board of Directors | 0 companies |
| Jørgen Ove Jensen | Board of Directors | 0 companies |
| June Laura Menne | Board of Directors | 0 companies |
| Ole Rørbæk Jensen | Board of Directors | 0 companies |
| Jens Ole Jensen | Board of Directors | 0 companies |
| Karsten Dybvad Dalsjö | Chairman | 0 companies |
| Anders Broholm Andersen | Board of Directors | 0 companies |
| Leif Midtgaard Pedersen | Board of Directors | 0 companies |
| Peter Bak Frigaard | Board of Directors | 0 companies |
| Peter Sørensen | Board of Directors | 0 companies |
| Lars Erik Karlsson | Deputy Chairman | 0 companies |
| John Henriksen | Chairman | 0 companies |
| Jens Aage Hedegaard Kristensen | Board of Directors | 0 companies |
| Jytte Nimand Høyrup | Board of Directors | 0 companies |
| Flemming Berg Christensen | Board of Directors | 0 companies |
| Karsten Thomsen | Board of Directors | 0 companies |
| Niels Trads Schütten Kold | Board of Directors | 0 companies |
| Anders Brandt Sørensen | Board of Directors | 0 companies |
| Søren Visti Jensen | Board of Directors | 0 companies |
| Jens Aksel Borup | Chairman | 0 companies |
| Thorkild Nielsen | Board of Directors | 0 companies |
| Peter Emanuel Nielsen | Board of Directors | 0 companies |
| Kim Østergaard | Board of Directors | 0 companies |
| Niels Bach | Chairman | 0 companies |
| Kenneth Birger Hansen | Board of Directors | 0 companies |
| Lotte Rosenberg | Board of Directors | 0 companies |
| Mogens Worre Sørensen | Deputy Chairman | 0 companies |