| Revenue | DKK 221K | +5027% |
| EBITDA | DKK 221K | +5027% |
| Net profit | DKK -120K | -154% |
| Total assets | DKK 21,3M | -3% |
| Equity | DKK 104K | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -265 | 111 | -174 | 124 | -235 | 246 | 893 | 288 | 773 | 277 | 765 | 230 | 382 | 4 | 221 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -265 | 111 | -174 | 124 | -235 | 246 | 893 | 288 | 773 | 277 | 765 | 230 | 382 | 4 | 221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -10 | -10 | -10 | -3 | -10 | -17 | -10 |
| EBIT | -265 | 111 | -174 | 124 | -235 | 246 | 885 | 279 | 763 | 267 | 755 | 228 | 371 | -13 | 210 |
| Net financials | 281 | -103 | 191 | -116 | 244 | -156 | -838 | -217 | -566 | 2.520 | -2.331 | -992 | -272 | 125 | -258 |
| Profit before tax | 16 | 8 | 17 | 8 | 9 | 90 | 47 | 63 | 197 | 2.787 | -1.576 | -764 | 100 | 112 | -48 |
| Tax | 9 | 4 | 6 | 2 | 2 | 20 | 11 | 98 | 123 | 16 | 50 | 11 | 199 | 160 | 72 |
| Net profit | 7 | 5 | 11 | 6 | 7 | 70 | 37 | -35 | 73 | 2.771 | -1.626 | -774 | -100 | -47 | -120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.645 | 8.568 | 10.008 | 12.872 | 14.245 | 11.413 | 14.878 | 20.046 | 23.820 | 32.576 | 34.660 | 31.865 | 23.988 | 21.860 | 21.278 |
| Equity | 204 | 209 | 220 | 226 | 232 | 302 | 339 | 266 | 350 | 3.201 | 1.259 | 421 | 152 | 161 | 104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.441 | 8.359 | 9.788 | 12.646 | 14.013 | 11.110 | 14.537 | 19.775 | 23.464 | 29.367 | 33.390 | 31.432 | 23.825 | 21.692 | 21.169 |
| Total debt | 5.441 | 8.359 | 9.788 | 12.646 | 14.013 | 11.110 | 14.537 | 19.775 | 23.464 | 29.367 | 33.390 | 31.432 | 23.825 | 21.692 | 21.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2010 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGA INVEST ApS | Company | 50.0% | 50.0% | 2010 |
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Neil Andrew Briden | Management | 0 companies |
| Hanjo Postels | Chief Executive Officer | 0 companies |
| Morten Gjørup Andersen | Chairman | 0 companies |