| Revenue | DKK 170,8M | +7% |
| EBITDA | DKK 89,3M | +16% |
| Net profit | DKK 13,2M | +32% |
| Total assets | DKK 2,2B | +1% |
| Equity | DKK 1,7B | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147.701 | 152.822 | 133.881 | 129.193 | 135.849 | 144.584 | 107.038 | 152.279 | 156.075 | 160.119 | 159.361 | 170.796 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 93.008 | 98.173 | 74.702 | 70.545 | 76.684 | 82.799 | 40.343 | 86.035 | 80.103 | 75.950 | 77.304 | 89.307 |
| Depreciation & amort. | -59.433 | -59.815 | -61.583 | -62.799 | -63.259 | -63.018 | -61.055 | -63.221 | -64.886 | -62.973 | -60.738 | -65.191 |
| EBIT | 33.575 | 38.358 | 13.119 | 7.746 | 13.425 | 19.781 | -20.712 | 22.814 | 15.217 | 12.977 | 16.566 | 24.116 |
| Net financials | -4.692 | -5.508 | -5.359 | -4.486 | -4.094 | -5.138 | 1.939 | -4.609 | -4.949 | -5.414 | -9.230 | -10.943 |
| Profit before tax | 28.883 | 32.850 | 7.760 | 3.260 | 9.002 | 14.567 | -17.140 | 18.205 | 10.268 | 7.563 | 7.336 | 13.173 |
| Tax | -29.136 | 8.042 | 1.192 | 717 | 1.814 | -268.525 | -35.500 | -2.251 | -0 | -0 | -2.651 | -0 |
| Net profit | 58.019 | 24.808 | 6.568 | 2.543 | 7.188 | 283.092 | 18.360 | 20.456 | 10.268 | 7.563 | 9.987 | 13.173 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.919.066 | 1.931.019 | 1.913.951 | 1.925.487 | 1.925.205 | 1.932.452 | 1.993.348 | 2.031.123 | 2.054.446 | 2.134.835 | 2.173.377 | 2.194.042 |
| Equity | 1.246.611 | 1.271.419 | 1.277.986 | 1.280.530 | 1.287.718 | 1.570.810 | 1.589.170 | 1.609.626 | 1.619.894 | 1.627.457 | 1.637.445 | 1.650.617 |
| Long-term debt | 304.354 | 340.685 | 330.472 | 328.239 | 328.981 | 317.213 | 350.492 | 379.708 | 342.134 | 403.493 | 453.108 | 439.300 |
| Short-term debt | 101.493 | 52.261 | 33.469 | 46.467 | 39.981 | 44.429 | 53.686 | 41.789 | 50.418 | 61.885 | 40.824 | 62.125 |
| Total debt | 405.847 | 392.946 | 363.941 | 374.706 | 368.962 | 361.642 | 404.178 | 421.497 | 392.552 | 465.378 | 493.932 | 501.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Deputy | Deputy | 2021 | — | — |
KT Deputy | Deputy | 2018 | — | — |
PN Deputy | Deputy | 2026 | — | — |
CR Management | Management | 2010 | — | — |
LK | Deputy | 2014 | — | — |
CB Deputy | Deputy | 2021 | — | — |
LF Deputy | Deputy | 2018 | — | — |
LM Deputy | Deputy | 2018 | — | — |
BE Deputy | Deputy | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| 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 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| 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% | 2010 |
| 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 |
| 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 |
| Jens Aage Hedegaard Kristensen | Chairman | 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 |
| Flemming Rasmussen | 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 |