| Revenue | DKK -227K | -408% |
| EBITDA | DKK -894K | -1321% |
| Net profit | DKK -921K | -1807% |
| Total assets | DKK 573K | -64% |
| Equity | DKK -355K | -633% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 400 | 690 | 546 | 73 | 524 | 257 | 338 | 74 | -227 |
| Staff expenses | -455 | -455 | -447 | -456 | -463 | -466 | -391 | -1 | -0 |
| EBITDA | -55 | 235 | 98 | -383 | 61 | -209 | -53 | 73 | -894 |
| Depreciation & amort. | 56 | -56 | -56 | -56 | -35 | -0 | -0 | -0 | -0 |
| EBIT | -111 | 179 | 42 | -439 | 26 | -209 | -53 | 73 | -894 |
| Net financials | -10 | -24 | -27 | -36 | -33 | -19 | -16 | -19 | -27 |
| Profit before tax | -121 | 155 | 15 | -475 | -6 | -228 | -69 | 54 | -921 |
| Tax | -28 | 40 | 4 | -110 | 7 | 18 | -0 | -0 | -0 |
| Net profit | -93 | 115 | 11 | -365 | -13 | -246 | -69 | 54 | -921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.788 | 3.690 | 3.530 | 3.078 | 2.623 | 2.028 | 1.835 | 1.604 | 573 |
| Equity | -421 | -306 | -294 | 340 | 327 | 81 | 13 | 67 | -355 |
| Long-term debt | 1.686 | 1.927 | 2.001 | 2.161 | 1.198 | 1.172 | 1.341 | 1.449 | 862 |
| Short-term debt | 2.522 | 2.068 | 1.823 | 576 | 1.098 | 774 | 481 | 88 | 66 |
| Total debt | 4.208 | 3.995 | 3.824 | 2.737 | 2.296 | 1.946 | 1.822 | 1.537 | 928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TØ Management | Management | 1995 | — | — |
P | Audit | 1995 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOMEX SCANDINAVIA A/S | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Ørum | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Morten Nørgaard | Chief Executive Officer | 0 companies |
| Andreas Brok Nielsen | Board of Directors | 0 companies |
| Svend Erik Thusgaard | Board of Directors | 0 companies |