| Revenue | DKK -148K | +3% |
| EBITDA | DKK -148K | -3% |
| Net profit | DKK -544K | +55% |
| Total assets | DKK 77M | -1% |
| Equity | DKK 64,4M | -2% |
| Employees | — | — |
| Item | 2000 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -159 | -243 | -186 | -113 | -118 | -119 | -280 | -193 | -158 | -148 | -143 | -148 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -159 | -243 | -186 | -113 | -1.878 | -2.961 | -840 | -193 | -158 | 612 | -143 | -148 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -199 | -199 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -159 | -243 | -384 | -312 | -1.878 | -2.961 | -840 | -193 | -158 | 612 | -143 | -148 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.114 | 148 | 3.341 | 5.436 | 3.506 | 1.910 | 2.384 | -44 | 2.899 | -519 | -1.060 | -385 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.955 | -1.907 | 2.055 | 1.747 | 1.629 | -1.050 | 1.544 | -238 | 2.741 | 93 | -1.204 | -533 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 411 | 7 | -227 | -726 | -295 | -463 | -61 | 11 | -1 | 8 | 4 | 10 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.544 | -1.914 | 2.281 | 2.472 | 1.923 | -587 | 1.606 | -249 | 2.742 | 85 | -1.207 | -544 |
| Item | 2000 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.946 | 60.612 | 70.188 | 73.152 | 68.666 | 65.393 | 66.166 | 66.342 | 69.695 | 75.323 | 77.783 | 77.037 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 54.559 | 51.530 | 37.734 | 35.184 | 31.869 | 17.326 | 18.179 | 61.149 | 64.652 | 62.431 | 65.672 | 64.444 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.392 | 29.955 | 35.827 | 46.853 | 46.899 | 4.106 | 3.956 | 4.990 | 4.220 | 5.495 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.419 | 1.952 | 920 | 890 | 970 | 1.215 | 1.088 | 1.087 | 1.087 | 876 | 876 | 113 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.419 | 1.952 | 25.312 | 30.845 | 36.798 | 48.068 | 47.987 | 5.193 | 5.043 | 5.866 | 5.096 | 5.608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Founder | Founder | 1997 | — | — |
LD Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NF Holding 2019 ApS | Company | 100.0% | 100.0% | 2020 |
L. DAUGAARD HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
E. DAUGAARD HOLDING A/S | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Daugaard Larsen | Founder | 0 companies |
| Lars Daugaard Larsen | Management | 0 companies |
| Vivi Kjær Larsen | Board of Directors | 0 companies |
| Stine Daugaard Kristensen | Board of Directors | 0 companies |
| Jean Varga | Board of Directors | 0 companies |
| Anne Daugaard Barslund | Board of Directors | 0 companies |
| Lisbeth Achton-Boel | Chairman | 0 companies |