| Revenue | DKK 2,3M | +53% |
| EBITDA | DKK 2,3M | +53% |
| Net profit | DKK 1,1M | +151% |
| Total assets | DKK 22,9M | +2% |
| Equity | DKK 10,5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -115 | 531 | 634 | 919 | 1.151 | 1.429 | 1.663 | 1.441 | 1.514 | 1.516 | 1.404 | 1.469 | 2.254 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -115 | 531 | 634 | 919 | 1.151 | 1.429 | 1.663 | 1.441 | 1.514 | 785 | 1.404 | 1.469 | 2.254 |
| Depreciation & amort. | 164 | -407 | -477 | -513 | -659 | -1.011 | -1.193 | -447 | -734 | -0 | -718 | -708 | -707 |
| EBIT | -279 | 123 | 156 | 406 | 492 | 418 | 470 | 994 | 780 | 785 | 685 | 762 | 1.546 |
| Net financials | 1.157 | 1.033 | 861 | -530 | -311 | -310 | -404 | -298 | -331 | -316 | -280 | -224 | -196 |
| Profit before tax | 878 | 1.156 | 1.017 | -125 | 181 | 109 | 66 | 696 | 450 | 469 | 406 | 538 | 1.351 |
| Tax | -69 | -52 | -29 | -34 | 40 | 16 | 15 | 217 | 99 | 103 | 89 | 118 | 297 |
| Net profit | 947 | 1.208 | 1.046 | -90 | 141 | 92 | 51 | 479 | 351 | 366 | 316 | 419 | 1.054 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.738 | 17.753 | 18.281 | 22.000 | 20.779 | 23.225 | 27.509 | 23.764 | 24.986 | 23.884 | 23.642 | 22.395 | 22.899 |
| Equity | 5.571 | 6.682 | 7.628 | 7.438 | 7.579 | 7.671 | 7.722 | 8.027 | 8.378 | 8.744 | 9.060 | 9.480 | 10.533 |
| Long-term debt | 5.213 | 6.962 | 6.837 | 11.688 | 10.311 | 11.072 | 15.671 | 11.925 | 12.777 | 12.791 | 12.094 | 11.366 | 10.635 |
| Short-term debt | 3.351 | 3.608 | 3.412 | 2.549 | 2.624 | 4.367 | 4.115 | 3.811 | 3.831 | 2.349 | 2.487 | 1.550 | 1.731 |
| Total debt | 8.564 | 10.569 | 10.249 | 14.237 | 12.935 | 15.439 | 19.787 | 15.736 | 16.608 | 15.140 | 14.581 | 12.916 | 12.366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
FN Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nøraa Holding ApS | Company | 66.7% | 66.7% | 2015 |
LMV-Nøraa ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Flemming Nøraa Nielsen | Management | 0 companies |