| Revenue | DKK 785K | -49% |
| EBITDA | DKK 785K | -49% |
| Net profit | DKK 306K | -63% |
| Total assets | DKK 4,8M | +6% |
| Equity | DKK 2,1M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 360 | 302 | 1.073 | 880 | 1.162 | 1.078 | 1.579 | 1.060 | 1.200 | 1.678 | 1.225 | 698 | 1.539 | 785 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -198 | -401 | -187 | -333 | -197 | -185 | -14 | -0 | -0 |
| EBITDA | 360 | 302 | 1.073 | 880 | 1.162 | 880 | 1.178 | 865 | 867 | 1.481 | 1.041 | 684 | 1.539 | 785 |
| Depreciation & amort. | -150 | -92 | -241 | -246 | -336 | -714 | -802 | -735 | -730 | -668 | -377 | -500 | -512 | -403 |
| EBIT | 210 | 210 | 832 | 634 | 826 | 166 | 375 | 130 | 137 | 813 | 664 | 184 | 1.027 | 382 |
| Net financials | -12 | -52 | -18 | -24 | -18 | -53 | -33 | -27 | -9 | -8 | -15 | 10 | 24 | 10 |
| Profit before tax | 198 | 158 | 814 | 609 | 808 | 114 | 342 | 103 | 128 | 805 | 648 | 194 | 1.051 | 392 |
| Tax | 49 | 79 | 204 | 142 | 178 | 26 | 75 | 23 | 28 | 177 | 143 | 43 | 231 | 86 |
| Net profit | 149 | 78 | 610 | 467 | 630 | 88 | 267 | 80 | 100 | 628 | 506 | 151 | 820 | 306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.646 | 3.892 | 5.040 | 5.035 | 5.560 | 7.590 | 5.807 | 4.848 | 5.648 | 5.562 | 4.804 | 5.599 | 4.525 | 4.789 |
| Equity | 1.542 | 1.620 | 1.830 | 1.898 | 2.528 | 2.616 | 2.883 | 1.963 | 2.063 | 2.691 | 2.747 | 2.498 | 2.618 | 2.124 |
| Long-term debt | 0 | 911 | 865 | 816 | 767 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.404 | 674 | 1.409 | 1.397 | 934 | 3.658 | 1.669 | 1.696 | 2.073 | 1.298 | 778 | 1.531 | 497 | 884 |
| Total debt | 1.404 | 1.586 | 2.274 | 2.213 | 1.701 | 3.658 | 1.669 | 1.696 | 2.091 | 1.298 | 778 | 1.531 | 497 | 884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
GN Management | Management | 1985 | — | — |
HF Management | Management | 1996 | — | — |
HJ Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.J. FRISESDAHL HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
H.K.K.F Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Gunner Nielsen | Management | 0 companies |
| Hans Frisesdahl | Management | 0 companies |
| Hans Jørgen Frisesdahl | Management | 0 companies |
| Hanne Konge Frisesdahl | Chairman | 0 companies |
| Hans Keven Konge Frisesdahl | Board of Directors | 0 companies |
| Niels Peter Frisesdal | Chairman | 0 companies |
| Mette Konge Poulsen | Board of Directors | 0 companies |
| Ragna Grethe Frisesdahl | Board of Directors | 0 companies |