| Revenue | DKK 2,5M | -47% |
| EBITDA | DKK 167K | -94% |
| Net profit | DKK -46K | -102% |
| Total assets | DKK 7M | +20% |
| Equity | DKK 4,4M | -1% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.210 | 909 | 363 | 373 | 671 | 586 | 1.021 | 2.707 | 4.624 | 2.474 |
| Staff expenses | -0 | -283 | -0 | -0 | -0 | -384 | -1.167 | -1.617 | -1.633 | -2.307 |
| EBITDA | 52 | 161 | 363 | 373 | 694 | 202 | -265 | 987 | 2.991 | 167 |
| Depreciation & amort. | -0 | -30 | -0 | -30 | -47 | -50 | -70 | -129 | -159 | -216 |
| EBIT | 52 | 131 | 363 | 343 | 646 | 152 | -335 | 858 | 2.832 | -49 |
| Net financials | 0 | -151 | -35 | -32 | -28 | -32 | -27 | -65 | -36 | -14 |
| Profit before tax | 52 | -21 | 328 | 311 | 618 | 119 | -362 | 792 | 2.795 | -63 |
| Tax | -0 | -0 | 72 | 62 | 132 | 30 | -79 | 175 | 617 | -17 |
| Net profit | 52 | -21 | 256 | 249 | 486 | 89 | -283 | 618 | 2.178 | -46 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 332 | 3.328 | 5.191 | 5.133 | 5.922 | 6.359 | 5.499 | 6.440 | 5.807 | 6.962 |
| Equity | 302 | 150 | 1.549 | 1.518 | 2.004 | 2.093 | 1.811 | 2.428 | 4.407 | 4.360 |
| Long-term debt | 0 | 3.069 | 3.059 | 3.023 | 2.984 | 2.941 | 2.896 | 2.872 | 38 | 38 |
| Short-term debt | 30 | 109 | 238 | 258 | 608 | 1.005 | 552 | 828 | 757 | 1.982 |
| Total debt | 30 | 3.178 | 3.297 | 3.281 | 3.592 | 3.947 | 3.449 | 3.701 | 795 | 2.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2014 | — | — |
KT Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THERKIL ApS | Company | 50.0% | 50.0% | 2014 |
NA HOLDING 2014 APS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nicholas Kusk Andersen | Management | 0 companies |
| Klaus Therkildsen | Management | 0 companies |