| Revenue | DKK 964K | -62% |
| EBITDA | DKK 899K | +151% |
| Net profit | DKK -7K | +100% |
| Total assets | DKK 44,7M | +0% |
| Equity | DKK 2,4M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.068 | 5.268 | 5.311 | 5.228 | 5.652 | 4.128 | 3.785 | 2.595 | 2.403 | 2.054 | 2.390 | 2.560 | 964 |
| Staff expenses | -1.142 | -1.135 | -1.141 | -1.089 | -1.056 | -693 | -424 | -339 | -286 | -78 | -73 | -72 | -65 |
| EBITDA | 4.628 | 4.504 | 3.316 | 3.560 | 6.939 | 226 | 9.771 | 1.780 | 1.003 | 155 | 1.067 | -1.761 | 899 |
| Depreciation & amort. | 156 | -12 | 102 | 8 | 25 | -42 | -15 | -8 | -34 | -0 | -0 | -0 | -0 |
| EBIT | 4.471 | 4.493 | 3.213 | 3.552 | 6.915 | 184 | 9.757 | 1.772 | 969 | 155 | 1.067 | -1.761 | 899 |
| Net financials | -993 | -785 | -799 | -2.817 | -5.415 | 958 | -1.530 | 2.973 | -2.600 | -886 | -833 | -905 | -910 |
| Profit before tax | 3.478 | 3.708 | 2.414 | 735 | 1.499 | 1.142 | 8.227 | 4.745 | -1.630 | -731 | 235 | -2.666 | -11 |
| Tax | 173 | -314 | -297 | -117 | 748 | -60 | 1.678 | 2 | -73 | -863 | 1 | -585 | -4 |
| Net profit | 3.305 | 4.022 | 2.711 | 852 | 751 | 1.202 | 6.549 | 4.742 | -1.558 | 132 | 234 | -2.081 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115.057 | 117.978 | 118.135 | 119.360 | 120.243 | 100.332 | 96.509 | 92.101 | 65.090 | 50.000 | 48.867 | 44.851 | 44.737 |
| Equity | 33.084 | 37.106 | 38.204 | 37.648 | 35.893 | 20.557 | 26.606 | 30.248 | 9.050 | 9.182 | 4.446 | 2.365 | 2.358 |
| Long-term debt | 53.434 | 58.740 | 57.284 | 54.408 | 47.925 | 44.675 | 40.692 | 41.040 | 36.109 | 31.833 | 31.621 | 31.388 | 31.152 |
| Short-term debt | 22.019 | 15.863 | 16.675 | 20.214 | 27.632 | 26.088 | 20.825 | 12.425 | 11.668 | 2.953 | 6.899 | 5.926 | 6.060 |
| Total debt | 75.454 | 74.602 | 73.958 | 74.622 | 75.558 | 70.763 | 61.517 | 53.465 | 47.777 | 34.786 | 38.520 | 37.314 | 37.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Management | Management | 2021 | — | — |
JN Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
START INVEST ApS | Company | 50.0% | 50.0% | 2021 |
GH-Ejendomme ApS | Company | 50.0% | 50.0% | 2021 |
HELLE NØRGAARD HOLDING AALBORG ApS | Company | 50.0% | 50.0% | 2020 |
MARTIN NØRGAARD HOLDING AALBORG ApS | Company | 50.0% | 50.0% | 2020 |
JN INVEST HOLDING ApS | Company | 10.0% | 100.0% | 2014 |
MA12 ApS | Company | 10.0% | 10.0% | 2020 |
G. HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ejner Andresen | Management | 0 companies |
| John Nørgaard | Founder | 0 companies |
| Martin Nørgaard | Board of Directors | 0 companies |
| Helle Fich Nørgaard | Board of Directors | 0 companies |
| Ingelise Nørgaard | Chairman | 0 companies |