| Revenue | DKK 38 | -100% |
| EBITDA | DKK 38 | -100% |
| Net profit | DKK -96K | -105% |
| Total assets | DKK 63,1M | +2% |
| Equity | DKK 10,8M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 2.133 | -180 | 415 | 3.944 | 1.001 | 5.647 | 2.234 | 1.346 | 1.141 | 57 | 2.088 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -228 | -11.949 | -180 | 415 | 3.944 | 1.001 | 5.647 | 2.234 | 1.346 | 1.141 | 57 | 2.088 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -228 | -11.949 | -180 | 415 | 3.944 | 1.001 | 5.647 | 2.234 | 1.346 | 1.141 | 57 | 2.088 | 0 |
| Net financials | -1.123 | -816 | -754 | -710 | -677 | -913 | -698 | -437 | -734 | -273 | 7 | -88 | -96 |
| Profit before tax | -1.351 | -12.765 | -934 | -295 | 3.267 | 88 | 4.949 | 1.797 | 612 | 867 | 64 | 2.000 | -96 |
| Tax | -338 | 185 | -127 | -518 | 39 | 37 | 1.537 | 466 | 364 | 122 | 8 | 216 | -0 |
| Net profit | -1.014 | -12.949 | -807 | 223 | 3.229 | 51 | 3.412 | 1.331 | 248 | 746 | 56 | 1.784 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.734 | 38.807 | 36.141 | 35.499 | 38.892 | 38.805 | 46.034 | 47.336 | 47.772 | 48.515 | 59.190 | 62.136 | 63.095 |
| Equity | 13.566 | 616 | -190 | 33 | 3.262 | 3.312 | 6.724 | 8.055 | 8.303 | 9.049 | 9.104 | 10.889 | 10.793 |
| Long-term debt | 23.827 | 26.401 | 25.036 | 24.026 | 23.586 | 23.039 | 21.165 | 11.571 | 11.135 | 20.102 | 12.334 | 4.052 | 3.393 |
| Short-term debt | 25.051 | 7.323 | 6.965 | 7.422 | 8.073 | 8.493 | 12.792 | 21.892 | 22.070 | 22.959 | 37.455 | 41.106 | 42.820 |
| Total debt | 48.878 | 33.724 | 32.000 | 31.448 | 31.660 | 31.532 | 33.957 | 33.463 | 33.205 | 33.010 | 43.622 | 45.158 | 46.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Audit | Audit | 2005 | — | — |
AH Management | Management | 2005 | — | — |
MW Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDI ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hansen | Audit | 0 companies |
| Ann Helmersen | Management | 0 companies |
| Michael Willaume Andersen | Management | 0 companies |
| Lars Merrild Hareskov | Board of Directors | 0 companies |
| Palle Stig Andersen | Board of Directors | 0 companies |
| Birgit Degman | Board of Directors | 0 companies |
| Inge-Lise Bartels Andersen | Board of Directors | 0 companies |
| Niels Erik Qvist Krüger | Board of Directors | 0 companies |