| Revenue | DKK 22M | +4% |
| EBITDA | DKK 123K | -85% |
| Net profit | DKK -514K | -1292% |
| Total assets | DKK 7,5M | -18% |
| Equity | DKK 2,6M | -46% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 21.726 | 22.142 | 19.475 | 22.880 | 21.176 | 22.024 |
| Staff expenses | -3.295 | -3.631 | -3.437 | -3.486 | -3.742 | -4.023 |
| EBITDA | 2.265 | 1.441 | 738 | 1.510 | 824 | 123 |
| Depreciation & amort. | -724 | -765 | -736 | -743 | -850 | -791 |
| EBIT | 1.541 | 676 | 2 | 768 | -26 | -668 |
| Net financials | 260 | 145 | 118 | 88 | -12 | 8 |
| Profit before tax | 1.801 | 821 | 120 | 856 | -39 | -661 |
| Tax | 452 | 165 | -6 | 215 | -2 | -147 |
| Net profit | 1.349 | 656 | 126 | 641 | -37 | -514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 11.876 | 10.256 | 10.172 | 11.826 | 9.136 | 7.461 |
| Equity | 8.054 | 6.711 | 6.837 | 7.378 | 4.841 | 2.627 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.062 | 3.010 | 3.022 | 4.119 | 4.004 | 4.601 |
| Total debt | 3.062 | 3.010 | 3.022 | 4.119 | 4.004 | 4.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Chief Executive Officer | Chief Executive Officer | 1996 | — | — |
RK Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NDI A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Ole Ellegaard | Chief Executive Officer | 0 companies |
| René Kristensen | Management | 0 companies |
| Kirsten Cecilie Ellegaard | Chairman | 0 companies |
| Anja Kjær Kristensen | Board of Directors | 0 companies |
| Tenna Ellegaard | Board of Directors | 0 companies |
| Kenneth Kristensen | Chairman | 0 companies |
| Benny Kristensen | Chairman | 0 companies |
| Klaus Ole Ellegaard | Board of Directors | 0 companies |