| Revenue | DKK 19M | -30% |
| EBITDA | DKK 10,4M | -53% |
| Net profit | DKK 14,7M | -40% |
| Total assets | DKK 286,2M | +75% |
| Equity | DKK 37,5M | +65% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -4.294 | 7.945 | 6.277 | 27.066 | 18.964 |
| Staff expenses | -576 | -1.156 | -4.982 | -4.855 | -8.554 |
| EBITDA | -4.870 | 6.789 | 1.295 | 22.211 | 10.410 |
| Depreciation & amort. | -195 | -0 | -0 | -0 | -0 |
| EBIT | -5.065 | 6.789 | 1.295 | 22.211 | 10.410 |
| Net financials | -1.577 | 17.023 | 1.635 | 7.999 | 4.873 |
| Profit before tax | -6.642 | 23.813 | 2.930 | 30.210 | 15.283 |
| Tax | -0 | -0 | -0 | 5.655 | 547 |
| Net profit | -6.642 | 23.813 | 2.930 | 24.555 | 14.736 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 94.644 | 373.574 | 279.096 | 163.353 | 286.165 |
| Equity | -28.564 | -4.752 | -1.822 | 22.733 | 37.543 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 123.209 | 378.326 | 280.918 | 140.620 | 248.622 |
| Total debt | 123.209 | 378.326 | 280.918 | 140.620 | 248.622 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NC Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
MA Management | Management | 2015 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2024 | |
| Former (4) | ||
| Chairman | 2018 – 2019 | |
| Chairman | 2019 – 2024 | |
| Board of Directors | 2015 – 2019 | |
LN | Chairman | 2015 – 2018 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Adrian Locke | Management | 0 companies |
| Nicholas Charles Fraser Taylor | Chief Executive Officer | 0 companies |
| Jack Alexander Davison | Chairman | 0 companies |
| Stephen Edward Gardner | Chairman | 0 companies |
| Mark Adrian Locke | Chairman | 0 companies |
| Michael Bernard Hornung | Board of Directors | 0 companies |
| Leo Noer | Chairman | 0 companies |