| Revenue | DKK 9,6M | -12% |
| EBITDA | DKK 6,3M | -16% |
| Net profit | DKK 4,9M | -16% |
| Total assets | DKK 18,4M | -5% |
| Equity | DKK 14,9M | -13% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.577 | 14.184 | 16.527 | — | 18.088 | 21.393 | 14.139 | 11.366 | 13.481 | 13.796 | 13.610 | 10.918 | 9.587 |
| Staff expenses | -4.628 | -4.191 | -4.634 | -5.058 | -5.429 | -6.620 | -4.771 | -5.731 | -4.567 | -4.381 | -3.685 | -3.452 | -3.310 |
| EBITDA | 6.949 | 9.993 | 11.841 | 14.583 | 12.660 | 14.734 | 9.368 | 5.635 | 8.915 | 9.415 | 9.925 | 7.465 | 6.276 |
| Depreciation & amort. | 234 | 72 | 370 | -379 | -452 | -133 | -69 | -13 | -53 | -80 | -94 | -92 | -75 |
| EBIT | 6.716 | 9.922 | 11.471 | 14.204 | 12.207 | 14.601 | 9.299 | 5.622 | 8.862 | 9.336 | 9.831 | 7.373 | 6.201 |
| Net financials | -133 | -1 | 59 | -117 | 26 | 1 | -40 | -88 | -73 | -61 | -126 | 35 | 39 |
| Profit before tax | 6.582 | 9.921 | 11.530 | 14.087 | 12.233 | 14.601 | 9.259 | 5.534 | 8.789 | 9.275 | 9.705 | 7.408 | 6.240 |
| Tax | 1.651 | 2.474 | 2.811 | 3.385 | 2.693 | 3.180 | 2.036 | 1.220 | 1.933 | 2.041 | 2.151 | 1.636 | 1.380 |
| Net profit | 4.931 | 7.447 | 8.719 | 10.702 | 9.541 | 11.422 | 7.222 | 4.314 | 6.856 | 7.235 | 7.554 | 5.772 | 4.860 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.603 | 21.021 | 23.411 | 30.965 | 21.817 | 24.473 | 16.448 | 16.694 | 18.328 | 22.399 | 19.274 | 19.308 | 18.362 |
| Equity | 11.268 | 13.815 | 16.204 | 16.906 | 16.446 | 18.868 | 11.610 | 7.424 | 11.480 | 13.715 | 16.269 | 17.041 | 14.901 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234 | 352 | 357 | 363 | 367 | 379 |
| Short-term debt | 10.335 | 7.207 | 7.207 | 14.028 | 5.341 | 5.605 | 4.838 | 9.036 | 6.496 | 8.327 | 2.633 | 1.881 | 3.069 |
| Total debt | 10.335 | 7.207 | 7.207 | 14.028 | 5.341 | 5.605 | 4.838 | 9.270 | 6.848 | 8.685 | 2.996 | 2.249 | 3.448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
NS Management | Management | 2001 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAGERCRANTZ A/S | Company | 100.0% | 100.0% | 2017 |
NST DK HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Niels Sørum | Management | 0 companies |
| Mads Dahl Hermann | Chief Executive Officer | 0 companies |
| Flemming Bruno Bidman | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Mogens F. Rasmussen | Audit | 0 companies |
| Lars-Ola Lundkvist | Chairman | 0 companies |
| Per Brask Ikov | Chairman | 0 companies |
| Carl Fredrik Siwmark | Chairman | 0 companies |
| Line Messmann | Board of Directors | 0 companies |
| Jens Gervil | Board of Directors | 0 companies |
| Peter Helbirk | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Jesper Hesseldahl | Chairman | 0 companies |
| Jess Aagaard | Chairman | 0 companies |
| Bo Lander Rasmussen | Board of Directors | 0 companies |
| Jens Kronborg | Board of Directors | 0 companies |
| René Claus Larsen | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Peter Bjørnskov | Board of Directors | 0 companies |
| Simon Goldschmidt | Chairman | 0 companies |
| Carsten Illum | Board of Directors | 0 companies |
| Ulf Anders Gladh | Chairman | 0 companies |