| Revenue | DKK -7,7M | -4% |
| EBITDA | DKK -7,7M | +4% |
| Net profit | DKK 19,5M | -64% |
| Total assets | DKK 254,3M | -15% |
| Equity | DKK 254,2M | -15% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.700 | -8.177 | -6.795 | -7.524 | -7.892 | -8.886 | -6.995 | -6.364 | -7.441 | -7.530 | -8.019 | -7.715 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.700 | -8.177 | -6.795 | -7.524 | -7.892 | -8.886 | -6.995 | -6.364 | -7.441 | -7.530 | -8.019 | -7.715 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.700 | -8.177 | -6.795 | -7.524 | -7.892 | -8.886 | -6.995 | -6.364 | -7.441 | -7.530 | -8.019 | -7.715 |
| Net financials | 4.002 | 56.380 | 116.744 | 28.489 | 51.935 | 6.216 | 14.594 | 21.671 | 55.424 | 2.774 | 62.708 | 27.241 |
| Profit before tax | -698 | 48.203 | 109.949 | 20.965 | 44.043 | -2.670 | 7.599 | 15.307 | 47.983 | -4.756 | 54.689 | 19.526 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 6 | 3 |
| Net profit | -698 | 48.203 | 109.949 | 20.965 | 44.043 | -2.670 | 7.599 | 15.307 | 47.983 | -4.761 | 54.683 | 19.523 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 451.076 | 450.743 | 428.664 | 329.658 | 362.770 | 345.153 | 352.462 | 367.766 | 386.703 | 248.233 | 299.589 | 254.348 |
| Equity | 421.208 | 419.411 | 399.360 | 300.325 | 333.368 | 315.698 | 323.297 | 338.604 | 386.587 | 244.825 | 299.508 | 254.233 |
| Long-term debt | 29.101 | 29.101 | 29.101 | 29.101 | 29.101 | 29.101 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 767 | 2.231 | 203 | 232 | 301 | 354 | 29.165 | 29.162 | 116 | 3.408 | 81 | 115 |
| Total debt | 29.868 | 31.332 | 29.304 | 29.333 | 29.402 | 29.455 | 29.165 | 29.162 | 116 | 3.408 | 81 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2021 | — | — |
NN Founder | Founder | 2012 | — | — |
SL Management | Management | 2014 | — | — |
BF Management | Management | 2025 | — | — |
FB Management | Management | 2012 | — | — |
Ad Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2026 | |
NAXS A/S | Company | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Margaret Eisner | Management | 0 companies |
| NAXS Nordic Access Buyout AS | Founder | 0 companies |
| Sven Lennart Svantesson | Management | 0 companies |
| Børge Faanes Johansen | Management | 0 companies |
| Frans Boch | Management | 0 companies |
| Amaury de Poret | Management | 0 companies |
| Trygve Robin Ahlström | Chairman | 0 companies |
| Grece Montgomery Reksten Skaugen | Chairman | 0 companies |
| Nikolai Cornelius Høiback Jebsen | Board of Directors | 0 companies |
| John D Chapman | Board of Directors | 0 companies |
| Synne Syrrist | Board of Directors | 0 companies |
| Thor Åhlgren | Board of Directors | 0 companies |
| Daniel Allen Gold | Chairman | 0 companies |
| Oliver Molse | Chairman | 0 companies |