| Revenue | DKK 112K | +84% |
| EBITDA | DKK -122K | +44% |
| Net profit | DKK 1,1M | -43% |
| Total assets | DKK 31,2M | -1% |
| Equity | DKK 31,1M | +0% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -147 | -192 | -136 | 61 | 112 |
| Staff expenses | -241 | -241 | -241 | -280 | -234 |
| EBITDA | -126 | -434 | -377 | -219 | -122 |
| Depreciation & amort. | 131 | -17 | -18 | -18 | -18 |
| EBIT | -257 | -451 | -396 | -237 | -140 |
| Net financials | 8.148 | 3.397 | -224 | 2.624 | 1.433 |
| Profit before tax | 7.891 | 2.946 | -620 | 2.387 | 1.293 |
| Tax | 1.709 | 673 | -112 | 511 | 233 |
| Net profit | 6.181 | 2.273 | -507 | 1.876 | 1.061 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 32.026 | 32.486 | 30.674 | 31.350 | 31.192 |
| Equity | 31.150 | 32.223 | 30.515 | 31.191 | 31.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 877 | 264 | 159 | 159 | 140 |
| Total debt | 877 | 264 | 159 | 159 | 140 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Founder | Founder | 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1998 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 50–66.65% | 2024 | |
| Individual | 25–33.32% | 15–19.99% | 2024 | |
| Individual | 25–33.32% | 15–19.99% | 2024 | |
| Individual | 20–24.99% | 50–66.65% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Stennevad | Founder | 0 companies |
| Steen Falsner | Board of Directors | 0 companies |