| Revenue | DKK -195K | +149% |
| EBITDA | DKK -195K | -149% |
| Net profit | DKK 799K | -83% |
| Total assets | DKK 31,8M | +7% |
| Equity | DKK 28,9M | +7% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -81 | 5 | -46 | — | -100 | -78 | -195 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -81 | -24 | -46 | 4.509 | -100 | -78 | -195 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -26 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -89 | -50 | -46 | 4.509 | -100 | -78 | -195 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.999 | 1.991 | 535 | 0 | 7.024 | 4.785 | 960 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -4.088 | 1.941 | 489 | 4.509 | 6.924 | 4.706 | 765 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | 35 | 11 | -0 | -52 | -53 | -33 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -4.035 | 1.906 | 479 | 4.509 | 6.976 | 4.759 | 799 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.297 | 24.487 | 25.117 | 22.832 | 32.338 | 29.803 | 31.813 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.352 | 11.953 | 12.521 | 2.000 | 25.435 | 26.935 | 28.926 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 809 | 48 | 50 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.852 | 10.938 | 11.009 | 0 | 5.112 | 2.345 | 2.836 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.852 | 10.938 | 11.009 | 0 | 5.920 | 2.393 | 2.887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 2000 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
NorviGroup Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 2016 | |
INTERMEDIARY SINGAPORE ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Henrik Sommer Sørensen | Chief Executive Officer | 0 companies |
| Flemming Nyenstad Enevoldsen | Chairman | 0 companies |
| Stein Lie | Board of Directors | 0 companies |
| Trond Lie | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Stein Lie | Board of Directors | 0 companies |
| Carsten Friis | Chairman | 0 companies |
| Lars Netterstrøm | Chairman | 0 companies |
| Rolf Tom Fjeld-Nielsen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Trond Lie | Deputy Chairman | 0 companies |