CVR 30568753Public limited company (A/S)Fremstilling af andre færdige metalprodukter i.a.n. (259900)HaderslevFounded 17 Apr 2007
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about GORI PROPELLER A/S, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexEmployees
8
CVR registry, Aug 2026
+1 (+14.3%) over 12 months
Gross profit
6.6M
DKK, annual report 2025
+28.2% on 2024
Result
+2.1M
DKK, annual report 2025
Equity
5.7M
DKK, annual report 2025
BSI A/SCVR 22162519, 100% of capital and votes, since 7 Oct 2015
Morten Madsensince 1 Sep 2011
CVR 22162519100% of capital and votessince 7 Oct 2015
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 20601507100% of capital and votes17 Apr 2007 to 6 Oct 2015
Ultimate controller
Holds 100% of capital and votes in Thomas Bjerrum Holding ApS, since 9 Sep 2022
Holding company
CVR 43542648Private limited company (ApS)
Holds 25% to under 33.3% of capital and 50% to under 66.7% of votes in TROLDHØJ HOLDING A/S, since 9 Sep 2022
Holding company
CVR 18746697Public limited company (A/S)
Holds 50% to under 66.7% of capital and votes in BSI A/S, since 18 Jul 2014
Holding company
CVR 22162519Public limited company (A/S)
Holds 100% of capital and votes in GORI PROPELLER A/S, since 7 Oct 2015
This company
GORI PROPELLER A/S
CVR 30568753
CVR records founders at incorporation. It does not record whether they are alive or still involved.
1 Sep 2011 to 7 Nov 2026.
17 Apr 2007 to 7 Nov 2026.
Aug 2026, monthly: 8 employees, 6 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | 2007 | 2008 | 2009 | Q1 2010 | Q2 2010 | Q3 2010 | Q4 2010 | 2011 | 2012 | 2013 | 2014 | Jan 2015 | Feb 2015 | Mar 2015 | Apr 2015 | May 2015 | Jun 2015 | Jul 2015 | Aug 2015 | Sep 2015 | Oct 2015 | Nov 2015 | Dec 2015 | Jan 2016 | Feb 2016 | Mar 2016 | Apr 2016 | May 2016 | Jun 2016 | Jul 2016 | Aug 2016 | Sep 2016 | Oct 2016 | Nov 2016 | Dec 2016 | Jan 2017 | Feb 2017 | Mar 2017 | Apr 2017 | May 2017 | Jun 2017 | Jul 2017 | Aug 2017 | Sep 2017 | Oct 2017 | Nov 2017 | Dec 2017 | Jan 2018 | Feb 2018 | Mar 2018 | Apr 2018 | May 2018 | Jun 2018 | Jul 2018 | Aug 2018 | Sep 2018 | Oct 2018 | Nov 2018 | Dec 2018 | Jan 2019 | Feb 2019 | Mar 2019 | Apr 2019 | May 2019 | Jun 2019 | Jul 2019 | Aug 2019 | Sep 2019 | Oct 2019 | Nov 2019 | Dec 2019 | Jan 2020 | Feb 2020 | Mar 2020 | Apr 2020 | May 2020 | Jun 2020 | Jul 2020 | Aug 2020 | Sep 2020 | Oct 2020 | Nov 2020 | Dec 2020 | Jan 2021 | Feb 2021 | Mar 2021 | Apr 2021 | May 2021 | Jun 2021 | Jul 2021 | Aug 2021 | Sep 2021 | Oct 2021 | Nov 2021 | Dec 2021 | Jan 2022 | Feb 2022 | Mar 2022 | Apr 2022 | May 2022 | Jun 2022 | Jul 2022 | Aug 2022 | Sep 2022 | Oct 2022 | Nov 2022 | Dec 2022 | Jan 2023 | Feb 2023 | Mar 2023 | Apr 2023 | May 2023 | Jun 2023 | Jul 2023 | Aug 2023 | Sep 2023 | Oct 2023 | Nov 2023 | Dec 2023 | Jan 2024 | Feb 2024 | Mar 2024 | Apr 2024 | May 2024 | Jun 2024 | Jul 2024 | Aug 2024 | Sep 2024 | Oct 2024 | Nov 2024 | Dec 2024 | Jan 2025 | Feb 2025 | Mar 2025 | Apr 2025 | May 2025 | Jun 2025 | Jul 2025 | Aug 2025 | Sep 2025 | Oct 2025 | Nov 2025 | Dec 2025 | Jan 2026 | Feb 2026 | Mar 2026 | Apr 2026 | May 2026 | Jun 2026 | Jul 2026 | Aug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 5 | 6 | 6 | No count | No count | No count | No count | 5 | 4 | 3 | 4 | 4 | 4 | 9 | 9 | 9 | 10 | 10 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 11 | 11 | 11 | 9 | 8 | 10 | 7 | 8 | 7 | 7 | 8 | 8 | 8 | 9 | 8 | 8 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 |
| FTE | 2 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 3 | 4 | 3 | 3 | 4 | 8 | 7 | 8 | 8 | 8 | 7 | 8 | 8 | 7 | 7 | 7 | 8 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 7 | 6 | 6 | 7 | 5 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 6 | 5 | 6 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 8 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 7 | 7 | 8 | 7 | 6 |
| Series | Annual | Annual | Annual | Quarterly | Quarterly | Quarterly | Quarterly | Annual | Annual | Annual | Annual | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly |
The legal entity's own headcount as CVR records it, not the annual report's average, which may cover a group. Annual 2007 to 2009 and 2011 to 2014; quarterly Q1 2010 to Q4 2010; monthly Jan 2015 to Aug 2026.
CVR changed its monthly method in Oct 2019, so a step at that month need not be real.
Latest Aug 2026, published 21 Oct 2026. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Gross profit | 4,358 | 4,310 | 6,405 | 5,164 | 6,620 |
| Operating profit | +2,213 | +1,493 | +3,273 | +2,052 | +2,910 |
| Result for the year | +1,704 | +1,075 | +2,506 | +1,495 | +2,123 |
| Equity | 5,898 | 5,473 | 6,479 | 4,974 | 5,697 |
| Total assets | 8,738 | 8,316 | 9,416 | 8,140 | 10,607 |
| Employees (average) | 7 | 7 | 6 | 7 | 7 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | 63.5% | -2.8% | 48.6% | -19.4% | 28.2% |
| EBITDA | 2,261note 1 | 1,524note 1 | 3,301note 1 | 2,122note 1 | 2,985note 1 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 51.9%note 1 | 35.4%note 1 | 51.5%note 1 | 41.1%note 1 | 45.1%note 1 |
| Employee growth (vækst i antal ansatte) | 0% | 0% | -14.3% | 16.7% | 0% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 411 | 804 | -869 | -289 | 2,081 |
| Gearing, NIBD / EBITDA | 0.2xnote 1 | 0.5xnote 1 | Net cashnote 1 | Net cashnote 1 | 0.7xnote 1 |
| ROIC (afkast af investeret kapital) | 30.2% | 18.4% | 42.8% | 31% | 36.1% |
| Capex (investeringer i anlægsaktiver) | 0note 2 | 0note 2 | 279note 3 | 20note 3 | 229note 3 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | -2,857 | -699 | -1,761 | 592 | 1,184 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may. No cash flow statement filed (class A and B are exempt).
Annual report 2025
1 Jan 2025 to 31 Dec 2025, published 9 Jun 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 30 Apr 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 3 Jun 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 17 May 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 18 May 2022
Each registered value from the day it took effect, newest first.
From CVR, read 7 Nov 2026. Text such as the signing rule and purpose is shown as registered.
27 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Revision:
Fratrådte:
EY Godkendt Revisionspartnerselskab, den 17.06.2024.
Tiltrådte:
CVR-NR. 30700228 EY Godkendt Revisionspartnerselskab, Skibbroen 16, 6200 Aabenraa, den 17.06.2024.
Bestyrelse:
Fratrådte:
Thomas Jørgensen Bjerrum, den 06.05.2024.
Tiltrådte:
Søren Vidamo Petersen, den 06.05.2024.
Bestyrelse:
Fratrådte:
Niels Toft Gadegaard, den 30.05.2022.
Ny adresse: Fjordagervej 36, 6100 Haderslev
Virksomheden er omdannet til et aktieselskab med CVR-NR. 30568753
Vedtægter ændret: 17.05.2018
Nyt navn: GORI PROPELLER A/S
Nyt binavn: Gori Marine A/S
Slettet binavn: Gori Marine ApS
Bestyrelse:
Tiltrådte:
Thomas Jørgensen Bjerrum, den 17.05.2018, Niels Toft Gadegaard, den 17.05.2018, Morten Madsen, den 17.05.2018.
Ny adresse: Fjordagervej 34, 6100 Haderslev
Ny kommune: Haderslev
Revision:
Fratrådte:
PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSPARTNERSELSKAB, den 04.11.2015.
Tiltrådte:
CVR-NR. 30700228 ERNST & YOUNG Godkendt Revisionspartnerselskab, Jomfrustien 6, 6100 Haderslev, den 04.11.2015.
CVR-nummer
30568753.
NAVN:
GORI PROPELLER A/S.
Adresse: Lysbjergvej 11, 6500 Vojens.
Kommune: Haderslev.
Virksomheden er omdannet til et anpartsselskab med CVR-nummer 30568753 Vedtægter ændret: 24.03.2015
Nyt navn: GORI PROPELLER ApS
Nyt binavn: Gori Marine ApS
Slettet binavn: GORI MARINE A/S
Bestyrelse:
Fratrådte:
Henrik Jensen (formand), den 24.03.2015, Steen Kaasgaard, den 24.03.2015, Flemming Bjerregaard Rasmussen, den 24.03.2015, Jane Schultz, den 24.03.2015.
Direktion:
Fratrådte:
Steen Kaasgaard (adm. dir), den 24.03.2015.
Tiltrådte:
Nils Sune Ehrenskjöld, den 24.03.2015.
Selskabet tegnes af selskabets direktør..
Bestyrelse:
Tiltrådt som formand:
Henrik Jensen, den 27.01.2015.
Udtrådt af bestyrelsen:
Jan Dragsgaard Dall, den 28.10.2014.
Bestyrelse:
Udtrådt af bestyrelsen:
Kaj Møller Lindvig, den 03.06.2014.
Indtrådt i bestyrelsen:
Henrik Jensen, den 03.06.2014.
Vedtægter ændret:
26.08.2013.
Direktion:
Indtrådt i direktionen:
Erik Iversen, den 19.08.2013.
Selskabet tegnes af den administrerende direktør i forening med et bestyrelsesmedlem eller af to bestyrelsesmedlemmer i forening eller af den samlede bestyrelse.
Direktion:
Udtrådt af direktionen:
Morten Madsen, den 14.06.2013.
Indtrådt i direktionen:
Direktør Steen Kaasgaard (adm. dir), den 14.06.2013.
Direktion:
Udtrådt af direktionen:
Steen Kaasgaard, den 01.09.2011.
Indtrådt i direktionen:
Morten Madsen (adm. dir), den 01.09.2011.
Revision:
Udtrådt af revisionen:
PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB, den 01.07.2011.
Indtrådt i revisionen:
PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSPARTNERSELSKAB, Ellegårdvej 25, 6400 Sønderborg, den 01.07.2011.
Direktion:
Udtrådt af direktionen:
Paul Henrik Lange, den 18.08.2011.
Indtrådt i direktionen:
Direktør Steen Kaasgaard, den 18.08.2011.
Direktion:
Udtrådt af direktionen:
Steen Kaasgaard, den 01.02.2011.
Indtrådt i direktionen:
Paul Henrik Lange (adm. dir), den 01.02.2011.
Revision:
Udtrådt af revisionen:
ERNST & YOUNG P/S, den 05.10.2010.
Indtrådt i revisionen:
PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB, Ellegårdvej 25, 6400 Sønderborg, den 05.10.2010.
Bestyrelse:
Tiltrådt som formand:
Jan Dragsgaard Dall, den 16.10.2007, Fratrådt som formand, men forbliver i bestyrelsen: Jane Schultz, den 16.10.2007.
Bestyrelse:
Udtrådt af bestyrelsen:
Elly Kaasgaard, den 30.07.2007.
Indtrådt i bestyrelsen:
Advokat Jan Dragsgaard Dall, den 30.07.2007, Koncerndirektør Steen Ulrik Madsen, den 30.07.2007, Vice President Flemming Bjerregaard Rasmussen, den 30.07.2007.
Revision:
Indtrådt i revisionen:
Ernst og Young Statsautoriseret revisionsak- tieselskab, Ellegårdsvej 25, 6400 Sønderborg, den 17.04.2007.
Binavn:
GORI MARINE A/S (GORI PROPELLER A/S).
Stiftelsesdato:
17.04.2007.
Seneste vedtægtsdato:
17.04.2007.
Kapital:
kr. 500.000,00.
Indbetalingsmåde:
i værdier kr. 500.000,00 til kurs 1.179,12.
Stifter:
CVR-NR. 20601507 STEEL TEAM A/S, Lysbjergvej 11, Hammelev, 6500 Vojens, den 17.04.2007.
Bestyrelse:
Jane Schultz (formand), den 17.04.2007, Direktør Steen Kaasgaard, den 17.04.2007, Fru Elly Kaasgaard, den 17.04.2007.
Direktion:
Jens Guldborg, den 17.04.2007, Direktør Steen Kaasgaard, den 17.04.2007.
Selskabet tegnes af en direktør i forening med et medlem af bestyrelsen eller af den samlede bestyrelse.
Første regnskabsår:
01.01.2007 - 31.12.2007.
Regnskabsår:
01.01 - 31.12.
1 registered in CVR.
P-number 1013228708Fjordagervej 36, 6100 Haderslev
