| Revenue | DKK -106K | -136% |
| EBITDA | DKK -106K | +86% |
| Net profit | DKK -381K | -114% |
| Total assets | DKK 8,4M | -67% |
| Equity | DKK 7,7M | -67% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 761 | 391 | 326 | 439 | 245 | 238 | 274 | 300 | 293 | -106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 67 | 720 | 249 | 264 | 245 | 238 | 274 | 197 | -773 | -106 |
| Depreciation & amort. | 63 | 101 | 95 | 97 | -97 | -79 | -83 | -83 | -0 | -0 |
| EBIT | 4 | 619 | 154 | 167 | 148 | 159 | 191 | 114 | -773 | -106 |
| Net financials | -101 | 27 | 523 | 195 | 556 | -262 | 592 | -778 | 4.095 | -409 |
| Profit before tax | 81 | 647 | 676 | 362 | 704 | -104 | 783 | -663 | 3.321 | -515 |
| Tax | -252 | -16 | 118 | 284 | 69 | -73 | 321 | -146 | 596 | -134 |
| Net profit | 333 | 663 | 558 | 78 | 635 | -31 | 461 | -518 | 2.725 | -381 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.151 | 29.930 | 30.584 | 30.733 | 31.088 | 30.811 | 31.547 | 30.714 | 25.431 | 8.384 |
| Equity | 20.034 | 20.697 | 21.255 | 21.333 | 21.968 | 21.938 | 22.399 | 21.881 | 23.106 | 7.709 |
| Long-term debt | 283 | 7.328 | 7.330 | 7.332 | 7.050 | 7.052 | 7.054 | 7.056 | 0 | 0 |
| Short-term debt | 30 | 119 | 264 | 147 | 238 | 63 | 276 | 96 | 2.325 | 675 |
| Total debt | 313 | 7.447 | 7.594 | 7.478 | 7.288 | 7.115 | 7.330 | 7.152 | 2.325 | 675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. NØRGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
BBN-Holding, Vejle ApS | Company | 33.3% | 33.3% | 2021 |
LEO NØRGAARD HOLDING II ApS | Company | 33.3% | 33.3% | 2013 |
MELHOLDT ApS | Company | 50.0% | 50.0% | 2022 |
Jette Nørgaard Vejle ApS | Company | 33.3% | 33.3% | 2017 |
RULEBREAKER HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Nørgaard | Management | 0 companies |
| Bjarne Rosford Nørgaard | Board of Directors | 0 companies |
| Dagny Nørgaard | Chairman | 0 companies |
| Leo Nørgaard | Chairman | 0 companies |