| Revenue | DKK -54K | -11% |
| EBITDA | DKK -54K | +11% |
| Net profit | DKK -54K | +17% |
| Total assets | DKK 97K | -25% |
| Equity | DKK 7K | -88% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 0 | 55 | 199 | -310 | -46 | -77 | -78 | -64 | -66 | -50 | -61 | -54 |
| Staff expenses | -100 | -70 | -95 | -256 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 145 | -70 | -39 | -57 | -320 | -46 | -77 | -78 | -64 | -66 | -50 | -61 | -54 |
| Depreciation & amort. | -113 | -117 | -21 | -9 | -16 | -19 | -19 | -7 | -7 | -7 | -7 | -0 | -0 |
| EBIT | 32 | -187 | -61 | -66 | -337 | -65 | -97 | -86 | -72 | -73 | -57 | -61 | -54 |
| Net financials | -3 | -2 | 38 | -8 | -5 | 0 | 0 | 1 | 13 | 24 | -16 | -4 | 0 |
| Profit before tax | 29 | -189 | -23 | -73 | -341 | -65 | -96 | -85 | -59 | -49 | -73 | -65 | -54 |
| Tax | 20 | -0 | -0 | -0 | 3 | -3 | -0 | -0 | -0 | 0 | 0 | -0 | -0 |
| Net profit | 10 | -189 | -23 | -73 | -344 | -62 | -96 | -85 | -59 | -49 | -73 | -65 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.566 | 1.139 | 1.406 | 1.057 | 573 | 496 | 423 | 334 | 284 | 260 | 203 | 130 | 97 |
| Equity | 1.181 | 992 | 969 | 896 | 551 | 489 | 393 | 308 | 249 | 200 | 126 | 61 | 7 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 385 | 147 | 438 | 162 | 18 | 7 | 30 | 27 | 35 | 60 | 76 | 68 | 90 |
| Total debt | 385 | 147 | 438 | 162 | 18 | 7 | 30 | 27 | 35 | 60 | 76 | 68 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Founder | Founder | 2004 | — | — |
OS Management | Management | 2004 | — | — |
NR Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| NOVA AGENCIES LTD | Founder | 0 companies |
| Ole Sehested Ellgaard | Management | 0 companies |
| Niels Rudi Egger Pedersen | Management | 0 companies |