| Revenue | — | — |
| EBITDA | DKK -35K | -105% |
| Net profit | DKK -132K | -151% |
| Total assets | DKK 635K | -18% |
| Equity | DKK 619K | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.704 | 3.470 | 1.989 | 569 | -72 | 360 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 210 | 969 | -503 | 378 | -204 | 675 | -35 |
| Depreciation & amort. | -51 | 191 | 119 | 169 | -5 | 360 | -0 |
| EBIT | 159 | 777 | -622 | 209 | -209 | 315 | -35 |
| Net financials | -294 | -116 | -93 | -43 | -10 | -1 | 26 |
| Profit before tax | -135 | 662 | -715 | 166 | -220 | 313 | -9 |
| Tax | -0 | 216 | -0 | 91 | -273 | 57 | 123 |
| Net profit | -135 | 445 | -715 | 75 | 53 | 257 | -132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.894 | 4.423 | 2.681 | 1.738 | 981 | 771 | 635 |
| Equity | 636 | 1.081 | 366 | 441 | 494 | 750 | 619 |
| Long-term debt | 909 | 753 | 808 | 533 | 194 | 123 | 0 |
| Short-term debt | 3.258 | 3.342 | 2.315 | 1.298 | 487 | 20 | 16 |
| Total debt | 3.258 | 3.342 | 2.315 | 1.298 | 487 | 20 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Management | Management | 2005 | — | — |
PV Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.V. JOHANSEN HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ravn Klausen | Management | 0 companies |
| Paul Vilfred Johansen | Management | 0 companies |
| Claus Vilfred Johansen Eland | Board of Directors | 0 companies |
| Allan Johansen | Chairman | 0 companies |