| Revenue | DKK 1,2M | -1% |
| EBITDA | DKK 1,2M | -1% |
| Net profit | DKK 930K | -1% |
| Total assets | DKK 4,2M | +29% |
| Equity | DKK 3,1M | +42% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.981 | 3.001 | 3.354 | 2.892 | 2.913 | 3.036 | 2.888 | 2.523 | 2.679 | 2.256 | 1.771 | 1.208 | 1.192 |
| Staff expenses | -2.241 | -2.034 | -2.509 | -2.289 | -2.329 | -2.368 | -2.299 | -2.153 | -2.020 | -1.885 | -860 | -0 | -0 |
| EBITDA | 740 | 967 | 845 | 602 | 584 | 668 | 589 | 145 | 659 | 371 | 912 | 1.208 | 1.192 |
| Depreciation & amort. | -544 | -557 | -729 | -498 | -467 | -475 | -435 | -31 | -361 | -368 | -95 | -0 | -0 |
| EBIT | 196 | 410 | 116 | 105 | 117 | 193 | 154 | 114 | 299 | 3 | 816 | 1.208 | 1.192 |
| Net financials | -54 | -149 | -104 | -51 | -25 | 4 | 1 | 38 | 5 | 39 | -1 | -1 | -0 |
| Profit before tax | 142 | 262 | 12 | 53 | 91 | 197 | 155 | 140 | 304 | 43 | 815 | 1.207 | 1.192 |
| Tax | -70 | 91 | 24 | 10 | 22 | 52 | 40 | 43 | 69 | 11 | 181 | 266 | 262 |
| Net profit | 212 | 171 | -11 | 43 | 70 | 145 | 116 | 96 | 234 | 32 | 634 | 941 | 930 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.221 | 6.240 | 5.598 | 5.196 | 4.293 | 4.581 | 4.749 | 5.603 | 5.761 | 5.150 | 1.500 | 3.247 | 4.193 |
| Equity | 1.451 | 1.421 | 1.260 | 1.303 | 1.373 | 1.418 | 1.409 | 1.405 | 1.549 | 1.356 | 1.265 | 2.206 | 3.136 |
| Long-term debt | 1.779 | 1.338 | 1.137 | 823 | 640 | 516 | 219 | 1.251 | 941 | 628 | 0 | 0 | 0 |
| Short-term debt | 3.770 | 3.217 | 2.974 | 2.862 | 2.088 | 2.468 | 2.932 | 2.723 | 3.057 | 2.965 | 235 | 1.041 | 1.057 |
| Total debt | 5.549 | 4.555 | 4.111 | 3.685 | 2.729 | 2.984 | 3.151 | 3.974 | 3.999 | 3.593 | 235 | 1.041 | 1.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2022 | — | — |
RE Founder | Founder | 1997 | — | — |
TL Management | Management | 2004 | — | — |
BT Management | Management | 2000 | — | — |
SJ Management | Management | 2004 | — | — |
PV Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORTEC A/S | Company | 100.0% | 100.0% | 2022 |
DANVASK ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sand | Management | 0 companies |
| Robert Eric Boissevain | Founder | 0 companies |
| Thomas Larsen | Management | 0 companies |
| Bent Thron Olsen | Management | 0 companies |
| Steven Johnsen | Management | 0 companies |
| Pamela Virginia Boissevain | Founder | 0 companies |
| Philip Andre Boissevain | Board of Directors | 0 companies |
| Lone Agergaard Jensen | Board of Directors | 0 companies |
| Malene Krahl | Board of Directors | 0 companies |
| Torben Bang | Board of Directors | 0 companies |
| Alice Olsen | Board of Directors | 0 companies |
| Susanne Hildebrandt Johnsen | Board of Directors | 0 companies |
| Børge Gunnar Johnsen | Board of Directors | 0 companies |
| Jørgen Erik Rundblad | Board of Directors | 0 companies |
| Lisa Hagen | Board of Directors | 0 companies |
| Kim Hannes Johnsen | Board of Directors | 0 companies |