| Revenue | DKK 448K | -1523% |
| EBITDA | DKK 448K | +1523% |
| Net profit | DKK 356K | +3549% |
| Total assets | DKK 1,7M | +3% |
| Equity | DKK 1,4M | +13% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 782 | 402 | 332 | -31 | 448 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 782 | 402 | 332 | -31 | 448 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 782 | 402 | 332 | -31 | 448 |
| Net financials | 100 | -74 | 40 | 19 | 9 |
| Profit before tax | 882 | 328 | 372 | -13 | 456 |
| Tax | 195 | 75 | 82 | -2 | 100 |
| Net profit | 687 | 253 | 290 | -10 | 356 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.923 | 2.064 | 1.861 | 1.686 | 1.743 |
| Equity | 2.046 | 1.599 | 1.489 | 1.243 | 1.399 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 877 | 465 | 372 | 443 | 344 |
| Total debt | 877 | 465 | 372 | 443 | 344 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NS Management | Management | 1998 |
TH Management | Management | 2022 |
| Former (2) | ||
| Audit | 2010 – 2011 | |
EH | Audit | 2002 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 1998 – 2006 | |
| Board of Directors | 2010 – 2018 | |
| Board of Directors | 1998 – 2004 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 2010 – 2022 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 1999 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Sørensen | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Thomas Harrit | Management | 0 companies |
| Erik Halfdan Hultquist | Audit | 0 companies |
| Carl Michael Dawids | Board of Directors | 0 companies |
| Christine Kofoed | Board of Directors | 0 companies |
| Hedda Bank-Pedersen | Board of Directors | 0 companies |
| Morten Sørensen | Board of Directors | 0 companies |
| Ole Troelsø | Board of Directors | 0 companies |
| Dorthe Harrit | Board of Directors | 0 companies |
| Niels Hvid | Board of Directors | 0 companies |
| Peter Nicolaisen | Board of Directors | 0 companies |
| Carsten Hagelskjær Helvind | Board of Directors | 0 companies |