| Revenue | DKK 10,6M | -66% |
| EBITDA | DKK 6,6M | -77% |
| Net profit | DKK 2,1M | -92% |
| Total assets | DKK 356,6M | +14% |
| Equity | DKK 130,8M | +2% |
| Employees | 132 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.553 | 12.677 | 15.187 | 11.866 | 11.094 | 3.342 | 6.535 | 923 | -23.648 | 18.353 | 35.712 | 16.071 | 31.321 | 10.594 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -30.536 | -34.043 | -33.573 | -42.130 | -50.988 | -55.206 | -59.875 | -65.438 | -94.826 |
| EBITDA | 7.832 | 12.580 | 15.126 | 11.640 | 10.045 | 653 | 3.835 | -1.665 | -25.921 | 15.789 | 32.938 | 13.332 | 29.137 | 6.610 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.832 | 12.580 | 15.126 | 11.640 | 10.045 | 653 | 3.835 | -1.665 | -25.921 | 15.789 | 32.938 | 13.332 | 29.137 | 6.610 |
| Net financials | 19 | -807 | -1.661 | -1.278 | 348 | 240 | 788 | 30 | -276 | 149 | -66 | -214 | -1.579 | -4.489 |
| Profit before tax | 7.851 | 11.772 | 13.465 | 10.362 | 10.393 | 1.073 | 4.623 | 423 | -26.138 | 16.347 | 33.058 | 13.118 | 27.558 | 2.121 |
| Tax | 1.807 | 1.382 | 3.206 | 2.258 | 2.221 | 220 | 1.017 | 56 | -11.355 | 163 | 47 | -35 | -174 | -0 |
| Net profit | 6.044 | 10.391 | 10.259 | 8.104 | 8.172 | 853 | 3.606 | 367 | -14.783 | 16.184 | 33.011 | 13.153 | 27.732 | 2.121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 87.271 | 180.708 | 224.081 | 168.860 | 171.106 | 165.890 | 167.186 | 185.859 | 166.003 | 155.678 | 161.680 | 147.018 | 313.415 | 356.612 |
| Equity | 72.469 | 127.859 | 138.118 | 146.223 | 154.395 | 141.630 | 145.236 | 145.602 | 130.819 | 107.765 | 133.776 | 113.929 | 128.661 | 130.782 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.146 | 145.091 |
| Short-term debt | 9.482 | 42.532 | 74.587 | 10.030 | 5.109 | 14.179 | 14.267 | 31.860 | 35.184 | 47.913 | 27.904 | 33.089 | 138.608 | 80.739 |
| Total debt | 9.482 | 42.532 | 74.587 | 10.030 | 5.109 | 14.179 | 14.267 | 31.860 | 35.184 | 47.913 | 27.904 | 33.089 | 184.754 | 225.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2013 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G. N. UNDERWATER INVEST A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Normann Andersen | Management | 0 companies |
| Rasmus Normann Andersen | Chief Executive Officer | 0 companies |
| Hans Christian Krogh | Chairman | 0 companies |
| Dennis Normann Andersen | Board of Directors | 0 companies |
| Willy Thomsen | Chairman | 0 companies |
| Magna Bjerg Galsgaard | Board of Directors | 0 companies |