| Revenue | DKK -29K | -23% |
| EBITDA | DKK -128K | +74% |
| Net profit | DKK -100K | +76% |
| Total assets | DKK 413K | +5% |
| Equity | DKK -2,4M | -4% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 25 | 25 | 7 | -38 | -29 |
| Staff expenses | -591 | -708 | -588 | -423 | -88 |
| EBITDA | -583 | -700 | -599 | -487 | -128 |
| Depreciation & amort. | -29 | -0 | -0 | -0 | -0 |
| EBIT | -612 | -700 | -599 | -487 | -128 |
| Net financials | 0 | -1 | -1 | 0 | 0 |
| Profit before tax | -612 | -701 | -599 | -487 | -128 |
| Tax | -6 | -154 | -132 | -69 | -28 |
| Net profit | -606 | -547 | -468 | -417 | -100 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 272 | 286 | 307 | 392 | 413 |
| Equity | -900 | -1.447 | -1.914 | -2.331 | -2.431 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.171 | 1.733 | 2.221 | 2.723 | 2.844 |
| Total debt | 1.171 | 1.733 | 2.221 | 2.723 | 2.844 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Management | Management | 1996 |
| Former (1) | ||
| Audit | 1996 – 2014 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2005 | |
| Board of Directors | 1996 | |
| Former (3) | ||
| Board of Directors | 1999 – 2004 | |
| Board of Directors | 1996 – 1998 | |
| Board of Directors | 2004 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Henrik Schaldemose | Management | 0 companies |
| Jørgen Preben Visbech Kristiansen | Audit | 0 companies |
| Bent Grønlund | Board of Directors | 0 companies |
| Ove Dybdal Nielsen | Board of Directors | 0 companies |
| Peter Juel Thykier | Board of Directors | 0 companies |
| Michael Brage | Board of Directors | 0 companies |
| Elizabeth Anne Dybdal Schaldemose | Board of Directors | 0 companies |