| Revenue | DKK 8M | -47% |
| EBITDA | DKK 3,9M | -47% |
| Net profit | DKK 2,8M | -45% |
| Total assets | DKK 21,9M | +15% |
| Equity | DKK 12,7M | +28% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.861 | 7.691 | 6.417 | 7.871 | 8.855 | 12.462 | 14.952 | 7.955 |
| Staff expenses | -4.982 | -5.931 | -5.743 | -7.416 | -6.245 | -7.064 | -7.702 | -4.080 |
| EBITDA | 1.879 | 1.760 | 674 | 455 | 2.609 | 5.399 | 7.250 | 3.875 |
| Depreciation & amort. | 322 | -164 | -229 | -173 | -516 | -828 | -727 | -263 |
| EBIT | 1.557 | 1.596 | 445 | 283 | 2.093 | 4.571 | 6.522 | 3.612 |
| Net financials | -41 | -7 | -21 | -50 | -131 | -192 | -109 | 8 |
| Profit before tax | 1.516 | 1.588 | 424 | 233 | 1.962 | 4.379 | 6.413 | 3.620 |
| Tax | 464 | 495 | 115 | 81 | 447 | 1.048 | 1.438 | 859 |
| Net profit | 1.052 | 1.093 | 309 | 152 | 1.515 | 3.331 | 4.975 | 2.760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.394 | 9.407 | 9.410 | 10.750 | 16.221 | 22.536 | 19.120 | 21.942 |
| Equity | 3.112 | 3.154 | 2.662 | 2.345 | 3.882 | 7.415 | 9.989 | 12.750 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 348 | 0 |
| Short-term debt | 6.282 | 6.233 | 6.697 | 8.363 | 12.305 | 15.023 | 9.130 | 9.192 |
| Total debt | 6.282 | 6.233 | 6.697 | 8.363 | 12.305 | 15.023 | 9.130 | 9.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
VC Management | Management | 1991 | — | — |
NF Management | Management | 2007 | — | — |
SP Management | Management | 1999 | — | — |
EL Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NF INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Niels Frandsen | Management | 0 companies |
| Søren Poul Løvgren Frandsen | Management | 0 companies |
| Egon Løvgren Frandsen | Management | 0 companies |
| Iben Mai Winsløw | Board of Directors | 0 companies |
| Jane Frandsen | Board of Directors | 0 companies |
| Asbjørn Christoffersen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Søren Galsgaard | Board of Directors | 0 companies |
| Jeppe Øvli Øvlesen | Board of Directors | 0 companies |
| Tom Friedel Christensen | Board of Directors | 0 companies |
| Knud Rasmussen | Board of Directors | 0 companies |
| Jan Chrillesen | Board of Directors | 0 companies |
| Uffe Nielsen | Board of Directors | 0 companies |
| Niels Erik Qvist Krüger | Board of Directors | 0 companies |
| Poul Alstrup | Board of Directors | 0 companies |
| Preben Kurt Nielsen | Chairman | 0 companies |
| Bengt Verner Malmfält | Chairman | 0 companies |