| Revenue | DKK 34,9M | +153% |
| EBITDA | DKK -3,5M | +30% |
| Net profit | DKK -8,1M | -31% |
| Total assets | DKK 38,9M | +219% |
| Equity | DKK 21,3M | +164% |
| Employees | 37 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -194 | -853 | -1.513 | -1.685 | -2.023 | -1.976 | -1.180 | -869 | -3.619 | -2.840 | 13.782 | 34.897 |
| Staff expenses | -103 | -682 | -2.039 | -1.197 | -845 | -2.398 | -999 | -0 | -8.542 | -8.255 | -14.738 | -20.358 |
| EBITDA | -297 | -1.535 | -3.552 | -2.882 | -2.869 | -4.374 | -2.179 | -869 | -12.160 | -11.095 | -5.033 | -3.534 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -783 | -783 | -783 | -783 | -797 | -131 | -781 | -4.331 |
| EBIT | -297 | -1.535 | -3.552 | -2.882 | -3.652 | -5.158 | -2.962 | -1.652 | -12.958 | -11.227 | -5.814 | -7.865 |
| Net financials | -0 | 72 | -76 | -135 | -136 | -146 | -190 | -800 | -113 | -165 | -335 | -644 |
| Profit before tax | -298 | -1.464 | -3.628 | -3.017 | -3.788 | -5.303 | -3.152 | -2.452 | -13.071 | -11.392 | -6.149 | -8.509 |
| Tax | -73 | 7 | -397 | -461 | -36 | -0 | -0 | -0 | -0 | -0 | -0 | -437 |
| Net profit | -225 | -1.471 | -3.231 | -2.557 | -3.752 | -5.303 | -3.152 | -2.452 | -13.071 | -11.392 | -6.149 | -8.072 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 515 | 2.669 | 4.419 | 4.516 | 3.587 | 3.386 | 1.659 | 1.946 | 1.527 | 3.747 | 12.188 | 38.925 |
| Equity | -145 | -1.616 | -4.847 | -7.403 | -11.156 | -16.459 | -19.611 | -4.629 | -17.700 | -14.692 | 8.072 | 21.329 |
| Long-term debt | 420 | 4.138 | 5.938 | 8.458 | 10.408 | 16.008 | 17.486 | 1.500 | 9.275 | 0 | 0 | 5.983 |
| Short-term debt | 240 | 147 | 3.328 | 3.461 | 4.335 | 3.837 | 3.785 | 5.075 | 9.952 | 18.439 | 4.116 | 11.613 |
| Total debt | 660 | 4.285 | 9.266 | 11.919 | 14.743 | 19.845 | 21.270 | 6.575 | 19.227 | 18.439 | 4.116 | 17.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ECN Invest ApS | Company | 50.0% | 50.0% | 2024 |
Ankerstjerne Family ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 25.0% | 25.0% | 2014 | |
THYGESEN HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
VEJE ORGANISATION ApS | Company | 5.0% | 5.0% | 2020 |
NFH 2012 HOLDING ApS | Company | 66.7% | 66.7% | 2024 |
Dotcom Capital ApS | Company | 50.0% | 50.0% | 2023 |
CBH HOLDING AARHUS ApS | Company | 10.0% | 10.0% | 2018 |
LK Systems ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nickolai Arnfeldt Hoff | Management | 0 companies |
| Cecilie Arnfeldt Hoff | Board of Directors | 0 companies |
| Nikolaj Langberg Veje | Board of Directors | 0 companies |
| Erik Veje Rasmussen | Board of Directors | 0 companies |
| Mads Emil Fast Dahlerup | Chairman | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Niels Ankerstjerne Sloth | Chairman | 0 companies |
| Bishara Alexis Elias Smeir | Board of Directors | 0 companies |
| Casper Ravn-Sørensen | Board of Directors | 0 companies |