| Revenue | — | — |
| EBITDA | DKK 57K | +107% |
| Net profit | DKK -10K | +99% |
| Total assets | DKK 1,3M | -3% |
| Equity | DKK 1,2M | -5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 215 | 124 | 111 | 125 | 896 | 56 | 11 | 348 | 337 | 371 | 350 | -792 | 57 |
| Depreciation & amort. | 34 | 34 | 34 | 34 | 72 | -93 | -93 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 181 | 91 | 77 | 91 | 824 | -37 | -82 | 348 | 337 | 371 | 350 | -792 | 57 |
| Net financials | 222 | 128 | 112 | 124 | 870 | 48 | -5 | 317 | 383 | 409 | 317 | -841 | 1 |
| Profit before tax | 178 | 89 | 72 | 83 | 791 | -56 | -107 | 325 | 354 | 400 | 327 | -860 | -9 |
| Tax | -0 | -0 | -0 | -0 | -6 | -7 | -8 | -7 | -0 | -3 | 4 | 14 | 0 |
| Net profit | 178 | 89 | 72 | 83 | 797 | -49 | -99 | 332 | 354 | 403 | 324 | -874 | -10 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 332 | 329 | 374 | 446 | 2.215 | 1.245 | 1.119 | 1.951 | 2.634 | 2.544 | 2.548 | 1.333 | 1.294 |
| Equity | 258 | 250 | 224 | 207 | 902 | 749 | 544 | 768 | 1.704 | 2.018 | 2.287 | 1.309 | 1.237 |
| Long-term debt | 0 | 0 | 0 | 0 | 418 | 461 | 506 | 1.074 | 393 | 231 | 69 | 0 | 0 |
| Short-term debt | 74 | 79 | 150 | 239 | 895 | 35 | 68 | 108 | 537 | 296 | 192 | 24 | 57 |
| Total debt | 74 | 79 | 150 | 239 | 1.313 | 495 | 575 | 1.182 | 930 | 526 | 260 | 24 | 57 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolai Aurelius Lyhne | Management | 0 companies |
| Mia Lyhne Ursem | Board of Directors | 0 companies |