| Revenue | DKK 90K | +4% |
| EBITDA | DKK 90K | +4% |
| Net profit | DKK -35K | -18% |
| Total assets | DKK 2,9M | -1% |
| Equity | DKK 511K | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 178 | 209 | 56 | 82 | 87 | 87 | 69 | 83 | 83 | 85 | 87 | 90 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 151 | 178 | 209 | 56 | 82 | 87 | 87 | 69 | 83 | 83 | 85 | 87 | 90 |
| Depreciation & amort. | 56 | -56 | -701 | -28 | -28 | -28 | -28 | -28 | -28 | -31 | -39 | -39 | -39 |
| EBIT | 95 | 122 | -492 | 28 | 54 | 59 | 59 | 41 | 55 | 52 | 47 | 48 | 52 |
| Net financials | -114 | -78 | -58 | -44 | -48 | -38 | -38 | -33 | -33 | -27 | -38 | -87 | -97 |
| Profit before tax | -18 | 44 | -550 | -16 | 6 | 21 | 21 | 9 | 22 | 24 | 9 | -39 | -45 |
| Tax | -4 | 13 | -149 | 7 | 2 | 4 | 4 | 2 | 5 | 6 | 2 | -9 | -10 |
| Net profit | -14 | 31 | -402 | -23 | 4 | 17 | 16 | 7 | 17 | 19 | 7 | -30 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.559 | 5.500 | 5.001 | 4.118 | 3.063 | 3.031 | 2.984 | 2.926 | 2.878 | 3.057 | 3.008 | 2.939 | 2.912 |
| Equity | 882 | 914 | 512 | 489 | 493 | 510 | 527 | 534 | 551 | 570 | 576 | 546 | 511 |
| Long-term debt | 3.562 | 3.555 | 1.688 | 1.597 | 1.507 | 1.324 | 1.230 | 1.136 | 1.042 | 948 | 855 | 773 | 700 |
| Short-term debt | 1.114 | 1.032 | 2.801 | 2.032 | 1.063 | 1.197 | 1.228 | 1.256 | 1.286 | 1.539 | 1.577 | 1.619 | 1.701 |
| Total debt | 4.676 | 4.587 | 4.489 | 3.629 | 2.569 | 2.520 | 2.457 | 2.392 | 2.327 | 2.487 | 2.432 | 2.392 | 2.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
FN Management | Management | 2003 | — | — |
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 |
Nøraa Ejendomme ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Flemming Nøraa Nielsen | Management | 0 companies |