| Revenue | DKK 8,4M | +10% |
| EBITDA | DKK -2,3M | -80% |
| Net profit | DKK -3,3M | -25% |
| Total assets | DKK 16M | -13% |
| Equity | DKK -2,2M | -322% |
| Employees | 61 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 201 | 153 | 247 | 226 | 217 | 1.351 | 824 | 3.122 | 7.636 | 8.380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.975 | -3.217 | -5.996 | -8.901 | -10.653 |
| EBITDA | 201 | 153 | 247 | 226 | 217 | -624 | -2.393 | -2.874 | -1.265 | -2.273 |
| Depreciation & amort. | -177 | -162 | -160 | -156 | -167 | -216 | -380 | -565 | -892 | -603 |
| EBIT | 24 | -9 | 87 | 70 | 50 | -840 | -2.773 | -3.439 | -2.156 | -2.876 |
| Net financials | -361 | -310 | -282 | -254 | -191 | -206 | 131 | -260 | -450 | -384 |
| Profit before tax | -337 | -319 | -195 | -185 | -140 | -1.046 | -2.642 | -3.699 | -2.607 | -3.260 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -337 | -319 | -195 | -185 | -140 | -1.046 | -2.642 | -3.699 | -2.607 | -3.260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.596 | 5.437 | 5.511 | 5.401 | 5.429 | 10.116 | 12.452 | 16.345 | 18.379 | 16.009 |
| Equity | 344 | 525 | 1.330 | 2.145 | 2.005 | 7.459 | 7.317 | 3.618 | 1.011 | -2.249 |
| Long-term debt | 3.372 | 3.322 | 3.239 | 2.605 | 2.453 | 2.234 | 2.823 | 2.554 | 6.162 | 5.981 |
| Short-term debt | 881 | 1.590 | 942 | 651 | 972 | 423 | 2.313 | 10.173 | 11.205 | 12.277 |
| Total debt | 4.252 | 4.912 | 4.181 | 3.256 | 3.424 | 2.657 | 5.136 | 12.727 | 17.368 | 18.258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2019 | — | — |
VC Management | Management | 1997 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
TP Audit | Audit | 1997 | — | — |
HS Management | Management | 2022 | — | — |
FH Management | Management | 2012 | — | — |
NJ Audit | Audit | 1997 | — | — |
RN Management | Management | 2011 | — | — |
JS Management | Management | 2008 | — | — |
HM Deputy | Deputy | 2007 | — | — |
GG Deputy | Deputy | 2007 | — | — |
CA Deputy | Deputy | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2022 | |
NATERGAL ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmie Lindgaard | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kini Lisbeth Klitgaard Andreasen | Chief Executive Officer | 0 companies |
| Lis Bisgaard | Chief Executive Officer | 0 companies |
| Tom Petersen | Audit | 0 companies |
| Heidi Strøm | Management | 0 companies |
| Folmer Hjorth Kristensen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Randi Natvig | Management | 0 companies |
| Jørgen Skougaard Simonsen | Management | 0 companies |
| Helene Margrethe Høie | Deputy | 0 companies |
| Geir Gallefoss | Deputy | 0 companies |
| Christoffer Alveid | Deputy | 0 companies |
| Trond Tveit Selvik | Board of Directors | 0 companies |
| Carl Bjarne Klitgaard Larsen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Ragnhild Svartbekk | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Poul Christensen | Board of Directors | 0 companies |
| Lenie Persson | Board of Directors | 0 companies |
| Sanne Oda Møller | Board of Directors | 0 companies |
| Geir Gallefoss | Board of Directors | 0 companies |
| Torsten Benjamin Jakobsen | Board of Directors | 0 companies |
| Morten Nielsen | Board of Directors | 0 companies |
| Trygve Natvig | Chairman | 0 companies |