| Revenue | DKK 9M | -12% |
| EBITDA | DKK 31,9M | +33% |
| Net profit | DKK 20,3M | +9% |
| Total assets | DKK 272,3M | +4% |
| Equity | DKK 98,5M | +23% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.624 | 4.914 | 4.099 | 4.666 | 5.794 | 6.547 | 8.697 | 9.716 | 10.254 | 9.023 |
| Staff expenses | -588 | -691 | -1.371 | -777 | -646 | -1.004 | -1.464 | -1.602 | -1.572 | -1.666 |
| EBITDA | 6.850 | 4.947 | 10.787 | 4.984 | 9.691 | 15.048 | 16.335 | 10.745 | 24.039 | 31.860 |
| Depreciation & amort. | -0 | 11 | -17 | -14 | -30 | -1.074 | -74 | -89 | -267 | -243 |
| EBIT | 6.850 | 4.937 | 10.770 | 4.969 | 9.661 | 13.975 | 16.261 | 10.657 | 23.773 | 31.617 |
| Net financials | -1.753 | -866 | -889 | 238 | -2.480 | -2.401 | -2.700 | -250 | 38 | -4.501 |
| Profit before tax | 4.264 | 3.279 | 8.965 | 4.405 | 7.181 | 11.573 | 13.561 | 10.407 | 23.810 | 27.116 |
| Tax | 991 | 569 | 1.687 | 34 | 876 | 2.513 | 2.937 | 1.797 | 5.118 | 6.826 |
| Net profit | 3.273 | 2.711 | 7.278 | 4.371 | 6.306 | 9.061 | 10.624 | 8.610 | 18.692 | 20.290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100.109 | 105.629 | 111.782 | 118.460 | 155.267 | 205.563 | 227.179 | 239.275 | 260.979 | 272.341 |
| Equity | 32.637 | 35.347 | 42.625 | 46.996 | 32.477 | 53.653 | 56.364 | 63.955 | 80.030 | 98.507 |
| Long-term debt | 114.320 | 112.315 | 112.981 | 114.624 | 176.913 | 248.082 | 255.614 | 247.565 | 250.184 | 121.932 |
| Short-term debt | 617 | 4.026 | 1.122 | 3.013 | 21.759 | 11.580 | 24.496 | 32.287 | 32.316 | 22.302 |
| Total debt | 114.937 | 116.341 | 114.103 | 117.637 | 198.672 | 259.662 | 280.110 | 279.852 | 282.500 | 144.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emilie Nordvig ApS | Company | 20.0% | 20.0% | 2022 |
Mads Nordvig ApS | Company | 20.0% | 20.0% | 2022 |
RI I ApS | Company | 20.0% | 20.0% | 2022 |
Anders Nordvig I ApS | Company | 20.0% | 20.0% | 2022 |
KAME HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
Katrine Nordvig ApS | Company | 20.0% | 20.0% | 2022 |
NORDVIG INVEST A/S | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Per Nordvig Nielsen | Management | 0 companies |
| Emilie Nordvig Riemann | Board of Directors | 0 companies |
| Kim Andersen Nørregaard | Board of Directors | 0 companies |
| Anders Nordvig | Board of Directors | 0 companies |
| Mads Nordvig Godt | Board of Directors | 0 companies |
| Christian Ulrich | Chairman | 0 companies |
| Rikke Nielsen | Board of Directors | 0 companies |
| Jesper Hauschildt | Chairman | 0 companies |