NF Direct A/S is a Danish A/S based in Valby, operating in the Other reservation service and related activities sector. Incorporated in 2002, the company has 17 employees and reported a gross profit of -DKK 13.4m in its latest annual filing.
| Gross profit | -13.4M DKK | -159% |
| EBITDA | -18.1M DKK | -191% |
| Net profit | -14.9M DKK | -80% |
| Total assets | 25.9M DKK | +4633% |
| Equity | -14.7M DKK | -36% |
| Employees | 17 | — |
In its most recent annual report (2014), NF Direct A/S reported a gross profit of -DKK 13.4m, a decrease of 159% on the year before. The figures on this page draw on 3 annual filings covering 2012 to 2014. The bottom line showed a net loss of DKK 14.9m.
At the end of 2014, current assets covered short-term debt 0.5 times.
| Item | 2014 | 2013 | 2012 |
|---|---|---|---|
| Revenue | -13,364 | 22,570 | -5 |
| Staff expenses | -4,710 | -0 | -0 |
| EBITDA | -18,074 | 19,813 | 13 |
| Depreciation & amort. | -2,091 | 29,874 | -9 |
| EBIT | -20,165 | -10,061 | 5 |
| Net financials | -329 | -223 | -0 |
| Profit before tax | -20,494 | -10,284 | 5 |
| Tax | -5,570 | -1,987 | 1 |
| Net profit | -14,924 | -8,297 | 4 |
| Item | 2014 | 2013 | 2012 |
|---|---|---|---|
| Total assets | 25,936 | 548 | 14 |
| Equity | -14,736 | -10,812 | 3 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 40,672 | 11,360 | -15 |
| Total debt | 40,672 | 11,360 | -15 |
28 financial ratios from the latest filing, each graded against companies in the same industry.
Net profit as a percentage of total assets — the return generated on the capital employed.
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA relative to debt — how much operating earnings are available to service the debt.
The ability to pay the interest on the company's debt out of its earnings.
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
The size of this year's increase or decrease in the company's debt.
Revenue relative to total assets — the ability to generate revenue from the asset base.
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
The size of this year's increase or decrease in the company's equity.
| Name | Role | Member since |
|---|
FM Chief Executive Officer | Chief Executive Officer | 2011 – 2014 |
SS Chief Executive Officer | Chief Executive Officer | 2008 – 2011 |
MW Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
KS Chief Executive Officer | Chief Executive Officer | 2011 – 2011 |
HP Deputy | Deputy | 2005 – 2007 |
AC Deputy | Deputy | 2002 – 2007 |
TG Management | Management | 2002 – 2008 |
MC Chief Executive Officer | Chief Executive Officer | 2002 – 2002 |
| Name | Role | Member since |
|---|
BV Board of Directors | Board of Directors | 2014 – 2015 |
JA Chairman | Chairman | 2011 – 2014 |
JJ Board of Directors | Board of Directors | 2003 – 2008 |
TR Chairman | Chairman | 2008 – 2011 |
CF Chairman | Chairman | 2014 – 2015 |
SS Board of Directors | Board of Directors | 2008 – 2011 |
PC Board of Directors | Board of Directors | 2006 – 2008 |
MR Board of Directors | Board of Directors | 2008 – 2011 |
LH Board of Directors | Board of Directors | 2002 – 2006 |
KD Board of Directors | Board of Directors | 2002 – 2005 |
AF Board of Directors | Board of Directors | 2011 – 2014 |
SS Board of Directors | Board of Directors | 2014 – 2015 |
HJ Chairman | Chairman | 2011 – 2011 |
KS Board of Directors | Board of Directors | 2011 – 2011 |
MR Chairman | Chairman | 2006 – 2008 |
HP Board of Directors | Board of Directors | 2002 – 2005 |
HA Board of Directors | Board of Directors | 2002 – 2002 |
IB Board of Directors | Board of Directors | 2002 – 2002 |
OM Board of Directors | Board of Directors | 2011 – 2014 |
AS Board of Directors | Board of Directors | 2011 – 2011 |
OL Board of Directors | Board of Directors | 2008 – 2008 |
HB Board of Directors | Board of Directors | 2002 – 2003 |
MC Board of Directors | Board of Directors | 2002 – 2006 |
AW Board of Directors | Board of Directors | 2005 – 2008 |
| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars-Erik Houmann Christensen | Board of Directors | 24 companiesMany roles |
| Michael Ritto | Chairman | 17 companiesMany roles |
| Michael Christiani Havemann | Chief Executive Officer | 13 companiesMany roles |
| Christian Folden Lund | Chairman | 10 companiesMany roles |
| John Amund Tønnes | Chairman | 6 companiesMany roles |
| Kenneth Douglas Plummer | Board of Directors | 6 companiesMany roles |
| Mikkel Weider | Chief Executive Officer | 5 companies |
| Birgit Vibeke Schöler Høgsgaard | Board of Directors | 5 companies |
| Ingrid Brix Jensen Havemann | Board of Directors | 5 companies |
| Anette Wad | Board of Directors | 4 companies |
| Asger Flygare Bech-Thomsen | Board of Directors | 3 companies |
| Håkun Andreas Djurhuus | Board of Directors | 3 companies |
| Ole Larsen | Board of Directors | 3 companies |
| Thomas Gammeltoft | Management | 2 companies |
| Thomas Rehling | Chairman | 2 companies |
| Hella Bella Joof | Board of Directors | 2 companies |
| Frederik Malling Juul | Chief Executive Officer | 1 company |
| Susanne Skov Boas | Chief Executive Officer | 1 company |
| Karl Skovbæch Pedersen | Chief Executive Officer | 1 company |
| Hanne Palmqvist | Deputy | 1 company |
| Anne Charlotte Hessel | Deputy | 1 company |
| Jannik Johansen | Board of Directors | 1 company |
| Peter Constantin Philipsen | Board of Directors | 1 company |
| Malene Regitze Ehlers Lydholm | Board of Directors | 1 company |
| Stephane Salzinger | Board of Directors | 1 company |
| Hans Jacob Carstensen | Chairman | 1 company |