| Revenue | DKK 1,9M | -19% |
| EBITDA | DKK -392K | +83% |
| Net profit | DKK -567K | +77% |
| Total assets | DKK 4,8M | -18% |
| Equity | DKK 967K | -37% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.818 | 6.176 | 5.908 | 6.582 | 5.988 | 3.675 | 6.755 | 5.903 | 5.778 | 6.528 | 6.807 | 5.688 | 2.356 | 1.913 |
| Staff expenses | -7.516 | -8.383 | -6.829 | -6.261 | -5.594 | -4.123 | -5.911 | -6.047 | -6.017 | -4.581 | -5.132 | -5.850 | -4.539 | -2.305 |
| EBITDA | 302 | -2.207 | -921 | 321 | 394 | -447 | 844 | -145 | -239 | 1.947 | 1.674 | -162 | -2.332 | -392 |
| Depreciation & amort. | 40 | -1 | -107 | -98 | -98 | -72 | -115 | -120 | -112 | -104 | -122 | -129 | -81 | -0 |
| EBIT | 262 | -2.208 | -1.028 | 224 | 296 | -519 | 729 | -264 | -351 | 1.843 | 1.552 | -291 | -2.413 | -392 |
| Net financials | -135 | 120 | -694 | -102 | 4 | -71 | -311 | -41 | -5 | -552 | 241 | 154 | -99 | -175 |
| Profit before tax | 127 | -2.088 | -1.722 | 121 | 301 | -590 | 419 | -305 | -356 | 1.291 | 1.793 | -137 | -2.512 | -567 |
| Tax | 24 | -514 | -322 | 110 | 46 | 311 | -1 | -38 | -0 | -0 | 280 | -0 | -0 | -0 |
| Net profit | 104 | -1.573 | -1.400 | 11 | 254 | -902 | 420 | -267 | -356 | 1.291 | 1.513 | -137 | -2.512 | -567 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.478 | 14.072 | 12.537 | 14.170 | 12.051 | 8.962 | 10.251 | 10.326 | 9.831 | 14.072 | 12.266 | 9.446 | 5.852 | 4.789 |
| Equity | 7.406 | 5.633 | 4.233 | 4.244 | 4.498 | 3.397 | 3.817 | 3.338 | 2.766 | 3.836 | 5.123 | 4.286 | 1.534 | 967 |
| Long-term debt | 0 | 0 | 2.000 | 2.000 | 1.500 | 1.500 | 1.500 | 1.500 | 1.599 | 1.715 | 0 | 0 | 0 | 650 |
| Short-term debt | 8.072 | 8.440 | 6.304 | 7.926 | 6.052 | 4.065 | 4.934 | 5.488 | 5.467 | 8.521 | 7.143 | 5.160 | 4.318 | 3.172 |
| Total debt | 8.072 | 8.440 | 8.304 | 9.926 | 7.552 | 5.565 | 6.434 | 6.988 | 7.065 | 10.236 | 7.143 | 5.160 | 4.318 | 3.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 1997 | — | — |
IH Audit | Audit | 1965 | — | — |
LP Management | Management | 1965 | — | — |
NK Management | Management | 2017 | — | — |
IG Management | Management | 1965 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1965 | — | — | |
| Board of Directors | 1965 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 1965 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1965 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RØNNOW INVEST ApS | Company | 50.0% | 50.0% | 2003 |
J.B. WOOD ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Kjeld Bødker | Management | 0 companies |
| Iver Hansen Iversen | Audit | 0 companies |
| Leif Preben Hansen | Management | 0 companies |
| Niels Kristian Jørgensen | Management | 0 companies |
| Ib Grøn | Management | 0 companies |
| Øivind Iveland | Board of Directors | 0 companies |
| Gunnar Topsøe Strøm | Board of Directors | 0 companies |
| Lars Kirstein Andersen | Chairman | 0 companies |
| Bo Foss Vilstrup | Board of Directors | 0 companies |
| Jan Kjeld Bødker | Board of Directors | 0 companies |
| Grete Topsøe Strøm Thorvildsen | Board of Directors | 0 companies |
| Morten Andersen | Board of Directors | 0 companies |
| Kjel Arnold Johannes Andersen | Board of Directors | 0 companies |
| Peter Pilebæk Lock | Board of Directors | 0 companies |
| Jens Erik Stovgaard | Chairman | 0 companies |
| Per Staal | Board of Directors | 0 companies |