| Revenue | DKK -594 | +100% |
| EBITDA | DKK -594 | -100% |
| Net profit | DKK 482K | +129% |
| Total assets | DKK 6,1M | +9% |
| Equity | DKK 6M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 944 | 874 | -107 | -384 | 794 | — | — | — | — | — | — | -7 | -0 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -254 | 883 | -230 | -167 | -7 | 794 | 776 | -79 | 765 | -2 | -151 | 684 | -7 | -0 | -1 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -254 | 883 | -230 | -167 | -7 | 794 | 776 | -79 | 765 | -2 | -151 | 684 | -7 | -0 | -1 |
| Net financials | 814 | -126 | 133 | 148 | 18 | -116 | 1.119 | -16 | 838 | 88 | -39 | 845 | 648 | 221 | 507 |
| Profit before tax | -775 | 757 | -98 | -19 | 10 | 677 | 1.112 | -26 | 832 | 79 | -50 | 836 | 641 | 221 | 507 |
| Tax | -0 | -27 | -77 | -144 | 12 | -45 | 10 | 9 | 13 | 18 | 22 | 31 | 36 | 10 | 25 |
| Net profit | -775 | 784 | -21 | 125 | -1 | 722 | 1.102 | -36 | 819 | 61 | -72 | 805 | 605 | 211 | 482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 935 | 1.318 | 1.301 | 1.348 | 1.346 | 2.293 | 3.629 | 3.379 | 4.151 | 4.126 | 4.019 | 4.777 | 5.405 | 5.625 | 6.116 |
| Equity | — | 1.239 | 1.218 | 1.343 | 1.341 | 2.064 | 3.166 | 3.130 | 3.949 | 4.010 | 3.939 | 4.743 | 5.348 | 5.559 | 6.041 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 75 |
| Short-term debt | 76 | -80 | 84 | 5 | 5 | 230 | 463 | 249 | 203 | 115 | 80 | 34 | 56 | 29 | 0 |
| Total debt | 76 | -80 | 84 | 5 | 5 | 230 | 463 | 249 | 203 | 115 | 80 | 34 | 56 | 66 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 1999 | — | — |
JE Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 0.0% | 2013 | |
| Individual | 20.0% | 0.0% | 2013 | |
| Individual | 20.0% | 0.0% | 2013 | |
| Individual | 20.0% | 100.0% | 2013 | |
| Individual | 20.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Arne Svendgaard | Management | 0 companies |
| Jens Erik Lidegaard | Audit | 0 companies |
| Kjeld Knudsen | Board of Directors | 0 companies |
| Jørgen Hauschildt | Board of Directors | 0 companies |