| Revenue | DKK 110K | +16% |
| EBITDA | DKK 74K | +26% |
| Net profit | DKK 209K | +26% |
| Total assets | DKK 17,4M | +0% |
| Equity | DKK 11,5M | +2% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 180 | 151 | 166 | 94 | 110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 144 | 115 | 130 | 58 | 74 |
| Depreciation & amort. | -372 | -376 | -374 | -336 | -324 |
| EBIT | -228 | -261 | -244 | -277 | -251 |
| Net financials | 482 | 1.032 | -888 | 563 | 559 |
| Profit before tax | 254 | 771 | -1.133 | 286 | 308 |
| Tax | 57 | 172 | -315 | 120 | 100 |
| Net profit | 197 | 600 | -817 | 166 | 209 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.027 | 18.573 | 16.793 | 17.303 | 17.359 |
| Equity | 11.361 | 11.961 | 11.144 | 11.309 | 11.518 |
| Long-term debt | 5.541 | 5.399 | 5.263 | 5.132 | 4.992 |
| Short-term debt | 530 | 688 | 184 | 538 | 462 |
| Total debt | 6.071 | 6.087 | 5.447 | 5.670 | 5.454 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NA Management | Management | 2010 |
CJ Founder | Founder | 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2010 | |
| Board of Directors | 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Amris | Management | 0 companies |
| Carl Jørgen Amris | Founder | 0 companies |
| Peter Amris | Chairman | 0 companies |
| Kirstine Amris | Board of Directors | 0 companies |