| Revenue | DKK 4,7M | -9% |
| EBITDA | DKK 771K | +171% |
| Net profit | DKK 493K | +544% |
| Total assets | DKK 1,5M | +16% |
| Equity | DKK 576K | +262% |
| Employees | 32 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.193 | 5.848 | 6.617 | 6.056 | 6.423 | 6.049 | 6.145 | 5.205 | 6.280 | 5.761 | 5.442 | 5.125 | 4.661 |
| Staff expenses | -6.552 | -6.306 | -6.069 | -5.993 | -5.563 | -5.517 | -5.515 | -5.136 | -6.259 | -5.454 | -5.062 | -4.790 | -3.891 |
| EBITDA | 641 | -458 | 548 | 23 | 852 | 532 | 630 | -54 | -135 | 307 | 326 | 285 | 771 |
| Depreciation & amort. | -474 | -434 | -442 | -419 | -418 | -423 | -436 | -381 | -137 | -167 | -156 | -145 | -121 |
| EBIT | 167 | -891 | 106 | -396 | 434 | 109 | 193 | -436 | -272 | 139 | 169 | 140 | 650 |
| Net financials | -32 | -31 | -46 | -91 | -56 | -55 | -85 | -121 | -169 | -48 | -18 | -33 | -15 |
| Profit before tax | 135 | -922 | 60 | -487 | 378 | 54 | 108 | -557 | -441 | 91 | 151 | 107 | 635 |
| Tax | 90 | -159 | 47 | -61 | 136 | 50 | 62 | -87 | -95 | 23 | 37 | 31 | 142 |
| Net profit | 45 | -763 | 13 | -426 | 243 | 3 | 47 | -470 | -346 | 68 | 115 | 77 | 493 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.949 | 2.716 | 2.175 | 2.696 | 2.400 | 2.373 | 1.783 | 2.762 | 2.954 | 1.680 | 2.124 | 1.339 | 1.549 |
| Equity | 2.013 | 250 | 263 | 37 | 280 | 283 | 330 | -140 | 65 | 133 | 247 | 159 | 576 |
| Long-term debt | 149 | 72 | 0 | 272 | 203 | 118 | 38 | 367 | 325 | 250 | 174 | 234 | 21 |
| Short-term debt | 1.780 | 2.394 | 1.912 | 2.338 | 1.917 | 1.953 | 1.390 | 2.534 | 2.565 | 1.297 | 1.703 | 946 | 952 |
| Total debt | 1.930 | 2.466 | 1.912 | 2.610 | 2.120 | 2.071 | 1.428 | 2.901 | 2.889 | 1.548 | 1.876 | 1.180 | 973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2013 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRENICANIL ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Rasmussen | Management | 0 companies |
| Niels Jørgen Rasmussen | Chief Executive Officer | 0 companies |