| Revenue | DKK 3,5M | -69% |
| EBITDA | DKK 3M | -72% |
| Net profit | DKK 2,3M | -72% |
| Total assets | DKK 9,5M | -69% |
| Equity | DKK 5,6M | -43% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -7 | 1.844 | -6 | -6 | 974 | 220 | -69 | 243 | -408 | 10.128 | 11.486 | 3.533 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -824 | -910 | -747 | -341 | -519 | -981 | -542 |
| EBITDA | -6 | -7 | 1.844 | -6 | -6 | 974 | -603 | -980 | -504 | -750 | 9.609 | 10.506 | 2.990 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -60 | -60 | -60 | -60 | -60 | -1 | -0 | -0 |
| EBIT | -6 | -7 | 1.844 | -6 | -6 | 914 | -663 | -1.040 | -564 | -810 | 9.608 | 10.506 | 2.990 |
| Net financials | 529 | 273 | -0 | -122 | 21 | 20 | -2 | -1 | -2 | -8 | -0 | -208 | -55 |
| Profit before tax | 523 | 266 | 1.844 | -128 | 15 | 934 | -665 | -1.040 | -566 | -817 | 9.608 | 10.297 | 2.935 |
| Tax | -0 | -2 | -3 | -1 | 3 | 251 | -146 | -229 | -123 | -177 | 2.168 | 2.268 | 659 |
| Net profit | 523 | 268 | 1.846 | -127 | 11 | 682 | -519 | -812 | -443 | -640 | 7.440 | 8.029 | 2.276 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.022 | 1.546 | 3.137 | 310 | 323 | 1.339 | 801 | 738 | 695 | 921 | 18.817 | 30.552 | 9.483 |
| Equity | 1.016 | 1.284 | 3.130 | 303 | 314 | 997 | 477 | 216 | 273 | 333 | 7.772 | 9.801 | 5.577 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 262 | 7 | 7 | 9 | 339 | 321 | 486 | 422 | 589 | 11.045 | 20.751 | 3.905 |
| Total debt | 6 | 262 | 7 | 7 | 9 | 339 | 321 | 522 | 422 | 589 | 11.045 | 20.751 | 3.905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2012 | — | — |
HG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HG Invest Marstal ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Andreas Omann | Management | 0 companies |
| Hans Grydehøj | Management | 0 companies |
| Gitte Grydehøj | Chairman | 0 companies |
| Eva Zweidorff Kjær | Board of Directors | 0 companies |
| Hans Henrik Banke | Board of Directors | 0 companies |