| Revenue | DKK 5,4M | -11% |
| EBITDA | DKK -15K | -102% |
| Net profit | DKK 133K | -84% |
| Total assets | DKK 12,6M | +1% |
| Equity | DKK 11,1M | -1% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 6.862 | 6.402 | 6.448 | 5.992 | 6.044 | 5.380 |
| Staff expenses | -1.656 | -1.729 | -1.717 | -1.682 | -1.734 | -2.061 |
| EBITDA | 904 | 710 | 691 | 613 | 819 | -15 |
| Depreciation & amort. | -108 | -117 | -77 | -79 | -86 | -112 |
| EBIT | 797 | 592 | 613 | 535 | 732 | -127 |
| Net financials | 344 | 358 | 349 | 342 | 334 | 298 |
| Profit before tax | 1.140 | 951 | 963 | 877 | 1.066 | 171 |
| Tax | 306 | 197 | 214 | 216 | 248 | 38 |
| Net profit | 835 | 753 | 749 | 661 | 818 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 10.299 | 10.890 | 11.053 | 11.665 | 12.503 | 12.597 |
| Equity | 8.960 | 9.512 | 10.060 | 10.516 | 11.126 | 11.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 337 | 248 |
| Short-term debt | 1.331 | 1.378 | 993 | 1.150 | 1.037 | 1.284 |
| Total debt | 1.331 | 1.378 | 993 | 1.150 | 1.373 | 1.532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1992 | — | — |
KL Management | Management | 1992 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM LARSEN HOLDING 2012 ApS | Company | 33.3% | 33.3% | 2012 |
NDI A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Kim Larsen | Management | 0 companies |
| René Kristensen | Chief Executive Officer | 0 companies |
| Anja Kjær Kristensen | Board of Directors | 0 companies |
| Benny Kristensen | Chairman | 0 companies |