| Revenue | DKK -20K | +110% |
| EBITDA | DKK -20K | -110% |
| Net profit | DKK -17K | -303% |
| Total assets | DKK 14,6M | +0% |
| Equity | DKK 9,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | -252 | 959 | 2.655 | 476 | 1.543 | 249 | 120 | 646 | 1.323 | -40 | -9 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | -6.011 | 959 | 2.655 | 476 | 1.543 | 249 | 120 | 646 | 1.323 | -40 | -9 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11 | -6.011 | 959 | 2.655 | 476 | 1.543 | 249 | 120 | 646 | 1.323 | -40 | -9 | -20 |
| Net financials | -215 | 29 | -109 | -40 | 81 | 49 | -102 | -97 | -80 | 90 | 34 | 18 | 3 |
| Profit before tax | -205 | -5.982 | 850 | 2.615 | 557 | 1.592 | 146 | 23 | 566 | 1.413 | -6 | 9 | -17 |
| Tax | -51 | -101 | 121 | 544 | 133 | 230 | -0 | 12 | 74 | 311 | -0 | 1 | -0 |
| Net profit | -154 | -5.881 | 728 | 2.070 | 424 | 1.362 | 146 | 11 | 492 | 1.102 | -6 | 8 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.808 | 21.634 | 18.119 | 14.615 | 14.581 | 15.523 | 15.421 | 15.440 | 14.050 | 14.557 | 14.564 | 14.601 | 14.618 |
| Equity | 8.918 | 3.038 | 3.766 | 5.837 | 6.261 | 7.622 | 7.769 | 7.780 | 8.272 | 9.374 | 9.368 | 9.376 | 9.359 |
| Long-term debt | 9.018 | 11.649 | 9.942 | 5.773 | 5.151 | 3.737 | 3.685 | 3.642 | 2.167 | 1.329 | 1.330 | 1.330 | 1.330 |
| Short-term debt | 3.020 | 4.516 | 2.371 | 1.907 | 2.226 | 3.449 | 3.252 | 3.216 | 2.859 | 3.255 | 3.268 | 3.297 | 3.330 |
| Total debt | 12.038 | 16.165 | 12.312 | 7.680 | 7.377 | 7.186 | 6.937 | 6.858 | 5.026 | 4.584 | 4.598 | 4.627 | 4.660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Audit | Audit | 2005 | — | — |
BD Management | Management | 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 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDI ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hansen | Audit | 0 companies |
| Birgit Degman | Management | 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 |
| Inge-Lise Bartels Andersen | Board of Directors | 0 companies |
| Niels Erik Qvist Krüger | Board of Directors | 0 companies |