| Revenue | DKK 139,4M | +32% |
| EBITDA | DKK 24,5M | +353% |
| Net profit | DKK 14,4M | +808% |
| Total assets | DKK 63,8M | +33% |
| Equity | DKK 31,5M | +84% |
| Employees | 54 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 57.671 | 87.252 | 90.431 | 73.096 | 12.185 | 93.529 | 93.209 | 74.092 | 93.919 | 97.944 | 105.802 | 139.383 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30.347 | -33.308 | -40.301 | -38.757 | -35.400 | -38.464 | -40.307 | -36.134 | -38.959 | -44.185 | -46.491 | -50.733 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.548 | 10.699 | 6.275 | 3.380 | 4.274 | 14.751 | 8.513 | 4.553 | 8.400 | 7.787 | 5.423 | 24.549 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.946 | -4.123 | -5.168 | -4.795 | -4.156 | -3.757 | -3.584 | -3.432 | -4.383 | -4.488 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.548 | 10.699 | 2.329 | -743 | -894 | 9.955 | 4.357 | 796 | 4.816 | 4.355 | 1.040 | 20.061 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 581 | -4.080 | -2.069 | 905 | -3.829 | 4.481 | -1.736 | 68 | -2.287 | -1.866 | -3.655 | -1.654 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.129 | 6.619 | 8.774 | 608 | -4.723 | 14.436 | 2.621 | 2.485 | 2.655 | 3.298 | -2.615 | 18.407 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 734 | 2.610 | 2.257 | 258 | -407 | 1.979 | 1.693 | 509 | 590 | 736 | -581 | 4.006 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.395 | 4.009 | 6.517 | 349 | -4.316 | 12.457 | 928 | 1.976 | 2.064 | 2.562 | -2.034 | 14.401 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.778 | 45.691 | 49.162 | 47.008 | 48.361 | 48.934 | 33.515 | 37.910 | 48.274 | 39.547 | 48.121 | 63.787 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 26.855 | 30.571 | 37.155 | 37.504 | 33.188 | 11.617 | 12.545 | 14.521 | 16.585 | 19.147 | 17.113 | 31.514 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.254 | 693 | 3.009 | 3.099 | 3.157 | 3.191 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.246 | 14.555 | 11.493 | 9.180 | 15.173 | 36.881 | 19.470 | 22.417 | 28.274 | 16.619 | 27.750 | 28.590 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.246 | 14.555 | 11.493 | 9.180 | 15.173 | 36.881 | 20.724 | 23.109 | 31.283 | 19.718 | 30.907 | 31.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 1994 | — | — |
JO Management | Management | 2013 | — | — |
| Audit | 1978 | — | — | |
IB Management | Management | 1978 | — | — |
SQ Management | Management | 2000 | — | — |
TV Management | Management | 2018 | — | — |
CW Management | Management | 1978 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PL Management | Management | 1995 | — | — |
HL Management | Management | 2018 | — | — |
LL Management | Management | 1996 | — | — |
SE | Audit | 1978 | — | — |
SR Management | Management | 2003 | — | — |
KP Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
NORDISK GENANVENDELSE ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Henriksen | Management | 0 companies |
| Jon Ola Stokke | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ib Børge Plaschke Jørgensen | Management | 0 companies |
| Stig Qvist Simonsen | Management | 0 companies |
| Truls Vad Fjeldberg | Management | 0 companies |
| Conrad Wellington Xavier Lowe | Management | 0 companies |
| Joar Rye | Chief Executive Officer | 0 companies |
| Roger Halvorsen | Chief Executive Officer | 0 companies |
| Per Lennart Helgesson | Management | 0 companies |
| Henrik Lorentsen Bøgeskov | Management | 0 companies |
| Lars Lund-Nielsen | Management | 0 companies |
| Svend Erik Lund Hansen | Audit | 0 companies |
| Søren Ryhmer | Management | 0 companies |
| Klaus Petersen | Management | 0 companies |
| Ola Skjørli Oterhals | Board of Directors | 0 companies |
| Michael Hintze Håkonsson | Board of Directors | 0 companies |
| Gøran Samuelsen | Board of Directors | 0 companies |
| Are Strøm | Chairman | 0 companies |
| Jens-Christian Borregaard Winther | Board of Directors | 0 companies |
| Oddveig Torp Dahl | Board of Directors | 0 companies |
| Dag Kirchoff | Board of Directors | 0 companies |
| Sten Jørgensen | Board of Directors | 0 companies |
| Karsten Kragh | Board of Directors | 0 companies |
| Asgeir Naalsund | Board of Directors | 0 companies |
| Cyrille du Peloux de Saint Romain | Board of Directors | 0 companies |
| Finn Junge Andersen | Board of Directors | 0 companies |
| Henning Ernst Flaig | Chairman | 0 companies |
| Nina Solbakken | Board of Directors | 0 companies |
| Jean Dominique Mallet | Board of Directors | 0 companies |
| Jean-Marc Janailhac | Board of Directors | 0 companies |
| Niels Rasmussen | Board of Directors | 0 companies |
| Ivar Hagemoen | Board of Directors | 0 companies |
| Dean Malcolm Dowie | Board of Directors | 0 companies |
| Jarle Eikenes Hansen | Board of Directors | 0 companies |
| Dean Zuzic | Chairman | 0 companies |
| Thomas Spaul | Board of Directors | 0 companies |
| Bjørn Arve Ofstad | Chairman | 0 companies |
| Ole Sigurd Jensen | Board of Directors | 0 companies |
| Mark Standley | Board of Directors | 0 companies |
| Birthe Borella | Board of Directors | 0 companies |
| James Marion Dancy | Board of Directors | 0 companies |
| Hans Christian Baunsøe | Board of Directors | 0 companies |
| Henrik Gyllemoes Madsen | Board of Directors | 0 companies |
| Jacob Zeno Krøvel | Board of Directors | 0 companies |
| Carl Flemming Andersen | Board of Directors | 0 companies |
| Denis Mathieu | Board of Directors | 0 companies |
| Thomas Spaul | Board of Directors | 0 companies |
| Michel Gourvennec | Board of Directors | 0 companies |
| James Milton Long | Board of Directors | 0 companies |
| Christian Møller | Board of Directors | 0 companies |
| Axel de Saint-Quentin | Board of Directors | 0 companies |
| Klaus Jørgensen | Board of Directors | 0 companies |