| Revenue | DKK 1,4M | -72% |
| EBITDA | DKK 207K | -95% |
| Net profit | DKK 99K | -97% |
| Total assets | DKK 9,7M | -38% |
| Equity | DKK 6,6M | -37% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.232 | 3.793 | 2.892 | 5.014 | 1.380 |
| Staff expenses | -0 | -0 | -4.331 | -3.594 | -2.568 |
| EBITDA | 1.400 | 1.972 | 1.514 | 3.847 | 207 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.400 | 1.972 | 1.514 | 3.847 | 207 |
| Net financials | -243 | -196 | -262 | -199 | -76 |
| Profit before tax | 1.157 | 1.776 | 1.251 | 3.648 | 131 |
| Tax | 258 | 401 | 287 | 819 | 32 |
| Net profit | 900 | 1.375 | 964 | 2.829 | 99 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.573 | 14.132 | 13.248 | 15.702 | 9.669 |
| Equity | 5.370 | 6.745 | 7.709 | 10.537 | 6.636 |
| Long-term debt | 1.107 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.596 | 7.322 | 5.188 | 4.843 | 2.757 |
| Total debt | 8.704 | 7.322 | 5.188 | 4.843 | 2.757 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NS Founder | Founder | 1988 |
EM Management | Management | 2010 |
| Former (1) | ||
OM Management | Management | 2005 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2010 | |
| Former (1) | ||
| Board of Directors | 2007 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Susgaard Nielsen | Founder | 0 companies |
| Erling Madsen | Management | 0 companies |
| Ole Mortensen | Management | 0 companies |
| Lene Susgaard Lodahl | Board of Directors | 0 companies |
| Bente Susgård Madsen | Chairman | 0 companies |
| Michael Højtved Kjærside Nielsen | Board of Directors | 0 companies |