| Revenue | DKK 149K | +3% |
| EBITDA | DKK 149K | +3% |
| Net profit | DKK -855K | -1594% |
| Total assets | DKK 3,6M | -21% |
| Equity | DKK 1,2M | -42% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -8 | 111 | 138 | 144 | 145 | 149 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 111 | 138 | 144 | 145 | 149 |
| Depreciation & amort. | -0 | -21 | -29 | -29 | -29 | -29 |
| EBIT | -8 | 90 | 110 | 116 | 116 | 120 |
| Net financials | -118 | -78 | 1.769 | 1.023 | -47 | -967 |
| Profit before tax | -126 | 12 | 1.878 | 1.138 | 69 | -842 |
| Tax | -0 | -0 | 7 | 13 | 11 | 13 |
| Net profit | -126 | 12 | 1.871 | 1.126 | 57 | -855 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.098 | 2.750 | 4.670 | 5.143 | 4.590 | 3.620 |
| Equity | -126 | -114 | 1.797 | 2.573 | 2.030 | 1.175 |
| Long-term debt | 948 | 3.470 | 2.012 | 1.880 | 1.446 | 887 |
| Short-term debt | 276 | 518 | 861 | 690 | 1.114 | 1.558 |
| Total debt | 1.223 | 3.988 | 2.873 | 2.570 | 2.560 | 2.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N-G Holding ApS | Company | 50.0% | 50.0% | 2021 |
MDJ-Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Aakjær Gudkov | Management | 0 companies |
| Charlotte Kirstine Dalby Jørgensen | Board of Directors | 0 companies |
| Martin Freeman | Board of Directors | 0 companies |
| Kamilla Aakjær Gudkov | Board of Directors | 0 companies |
| Michael Richter Dalby Jørgensen | Chairman | 0 companies |