| Revenue | DKK 1,4M | -68% |
| EBITDA | DKK -1,9M | -348% |
| Net profit | DKK -2,9M | -2221% |
| Total assets | DKK 4,5M | -31% |
| Equity | DKK -2,1M | -336% |
| Employees | 10 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.252 | 5.166 | 6.698 | 4.788 | 5.052 | 3.535 | 4.371 | 1.379 |
| Staff expenses | -5.160 | -5.353 | -5.665 | -4.507 | -4.000 | -3.405 | -3.592 | -3.313 |
| EBITDA | 4.092 | -186 | 1.034 | 281 | 1.053 | 130 | 779 | -1.934 |
| Depreciation & amort. | -3.427 | -557 | -568 | -681 | -681 | -494 | -443 | -431 |
| EBIT | 665 | -743 | 465 | -399 | 372 | -364 | 336 | -2.365 |
| Net financials | -364 | -278 | -275 | -315 | -205 | -180 | -162 | -150 |
| Profit before tax | 301 | -1.021 | 191 | -715 | 167 | -544 | 175 | -2.515 |
| Tax | 17 | -0 | 45 | -17 | 53 | -0 | 38 | 381 |
| Net profit | 284 | -1.021 | 146 | -697 | 114 | -544 | 137 | -2.896 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.241 | 8.914 | 7.791 | 8.332 | 7.792 | 6.641 | 6.541 | 4.484 |
| Equity | 2.584 | 1.763 | 2.158 | 1.165 | 1.279 | 734 | 871 | -2.057 |
| Long-term debt | 1.726 | 1.570 | 1.426 | 1.912 | 1.507 | 1.112 | 620 | 620 |
| Short-term debt | 4.931 | 5.581 | 4.206 | 5.256 | 5.006 | 4.795 | 5.050 | 5.921 |
| Total debt | 6.657 | 7.151 | 5.633 | 7.168 | 6.513 | 5.907 | 5.670 | 6.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2013 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NTG HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
KOMAS A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Norbert Thybo Gregersen | Management | 0 companies |
| Eddie Allan Jensen | Chief Executive Officer | 0 companies |
| Peer Henning Borg | Chairman | 0 companies |
| Lars Broch Christensen | Board of Directors | 0 companies |
| Jesper Ditlev Løvendahl | Board of Directors | 0 companies |
| Mikkel Elimar Møller Løvendahl | Chairman | 0 companies |