| Revenue | DKK -141K | +91% |
| EBITDA | DKK -366K | -396% |
| Net profit | DKK 2,1M | +187% |
| Total assets | DKK 36M | -5% |
| Equity | DKK 20,4M | +12% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -13 | -50 | -77 | -75 | -74 | -141 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -225 |
| EBITDA | -13 | -50 | -77 | -75 | -74 | -366 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -50 | -77 | -75 | -74 | -366 |
| Net financials | -47 | -110 | 3.181 | 5.082 | 840 | 2.364 |
| Profit before tax | -60 | -161 | 3.104 | 5.007 | 766 | 1.998 |
| Tax | -18 | -36 | -2 | 19 | 18 | -151 |
| Net profit | -42 | -125 | 3.105 | 4.988 | 748 | 2.149 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 5.461 | 5.667 | 12.419 | 23.384 | 37.809 | 36.030 |
| Equity | 3.098 | 5.223 | 10.957 | 15.944 | 18.251 | 20.400 |
| Long-term debt | 2.272 | 303 | 445 | 1.494 | 14.811 | 10.947 |
| Short-term debt | 91 | 141 | 1.018 | 5.945 | 4.746 | 4.683 |
| Total debt | 2.363 | 444 | 1.463 | 7.439 | 19.558 | 15.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Henriksen Group ApS | Company | 25.0% | 25.0% | 2021 |
Edberg og Thorup Familie Holding ApS | Company | 20.0% | 20.0% | 2024 |
MORTEN SAMSON ApS | Company | 20.0% | 20.0% | 2024 |
Mens et Manus ApS | Company | 10.0% | 10.0% | 2024 |
Estemco IV ApS | Company | 10.0% | 10.0% | 2024 |
ARKIL HOLDING A/S | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Thorup Madsen | Chief Executive Officer | 0 companies |
| Elisabeth Nymann Eriksen | Board of Directors | 0 companies |
| Hans Henrik Klovborg | Board of Directors | 0 companies |
| Franz Willum Sørensen | Board of Directors | 0 companies |
| Jens Skjøt-Arkil | Board of Directors | 0 companies |
| Morten Samson | Board of Directors | 0 companies |