| Revenue | DKK 1,3M | +12% |
| EBITDA | DKK 497K | -26% |
| Net profit | DKK 217K | -58% |
| Total assets | DKK 1,8M | +7% |
| Equity | DKK 1,1M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.066 | 2.306 | 3.604 | 1.896 | 1.633 | 1.410 | 1.149 | 763 | 2.799 | 363 | 350 | 1.192 | 1.341 |
| Staff expenses | -1.271 | -1.633 | -3.038 | -2.527 | -1.504 | -1.238 | -902 | -880 | -1.559 | -990 | -735 | -517 | -844 |
| EBITDA | 795 | 673 | 566 | -631 | 129 | 172 | 247 | -118 | 1.240 | -627 | -385 | 675 | 497 |
| Depreciation & amort. | 17 | 20 | 20 | 20 | -10 | -9 | -5 | -13 | -17 | -15 | -10 | -0 | -0 |
| EBIT | 778 | 653 | 547 | -651 | 118 | 162 | 242 | -130 | 1.224 | -642 | -395 | 675 | 497 |
| Net financials | -29 | -36 | -22 | -18 | -20 | -22 | -37 | -34 | -32 | -2 | -16 | -16 | -159 |
| Profit before tax | — | 617 | 525 | -669 | 98 | 141 | 205 | -164 | 1.192 | -644 | -410 | 659 | 337 |
| Tax | 196 | 166 | 144 | -2 | 1 | -1 | -12 | 5 | 231 | -140 | -86 | 145 | 121 |
| Net profit | 553 | 451 | 380 | -667 | 97 | 142 | 217 | -169 | 960 | -504 | -325 | 513 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.497 | 2.579 | 2.555 | 1.671 | 1.539 | 1.905 | 1.864 | 1.399 | 2.984 | 1.031 | 1.246 | 1.682 | 1.802 |
| Equity | — | 1.134 | 1.114 | 447 | 544 | 687 | 904 | 735 | 1.695 | 691 | 367 | 880 | 1.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.043 | 1.446 | 1.441 | 1.224 | 995 | 1.219 | 960 | 664 | 1.289 | 340 | 880 | 803 | 706 |
| Total debt | 1.043 | 1.446 | 1.441 | 1.224 | 995 | 1.219 | 960 | 664 | 1.289 | 340 | 880 | 803 | 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAC ANDORBY ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Nusret Asanovski | Management | 0 companies |
| Mogens Birch-Larsen | Board of Directors | 0 companies |
| Jonas Evjenios Markou | Chairman | 0 companies |