| Revenue | DKK 396K | -42% |
| EBITDA | DKK 288K | -48% |
| Net profit | DKK -351K | -225% |
| Total assets | DKK 6,2M | -6% |
| Equity | DKK 3,2M | -10% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 49 | 18 | -484 | 14 | 780 | 684 | 396 |
| Staff expenses | -0 | -0 | -0 | -0 | -551 | -129 | -108 |
| EBITDA | -34 | -42 | -484 | 14 | 229 | 555 | 288 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -35 | -90 | -95 |
| EBIT | -34 | -42 | -484 | 14 | 194 | 465 | 193 |
| Net financials | 0 | 0 | -0 | -8 | -57 | -181 | -600 |
| Profit before tax | -34 | -42 | -484 | 6 | 137 | 284 | -408 |
| Tax | -0 | -0 | -0 | -0 | -65 | 3 | -57 |
| Net profit | -34 | -42 | -484 | 6 | 201 | 281 | -351 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 | 63 | 145 | 563 | 8.540 | 6.627 | 6.224 |
| Equity | 16 | -26 | -510 | -504 | 3.298 | 3.579 | 3.227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -15 | 89 | 655 | 1.067 | 5.242 | 3.048 | 2.997 |
| Total debt | -15 | 89 | 655 | 1.067 | 5.242 | 3.048 | 2.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spikey Holding ApS | Company | 66.7% | 66.7% | 2023 |
New Age Holding ApS | Company | 10.0% | 10.0% | 2023 |
BERNTSEN PRODUCTION & CONSULTING COMPANY ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 0.0% | 5.0% | 2024 | |
ELSKK Holding ApS | Company | 25.0% | 25.0% | 2023 |
New Age ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Løfquist | Chief Executive Officer | 0 companies |
| Kenneth Steen Vorstrup Berntsen | Chairman | 0 companies |
| Steen Berntsen | Chairman | 0 companies |
| Steen Dyrstad | Board of Directors | 0 companies |