| Revenue | DKK -22K | +4% |
| EBITDA | DKK -22K | -4% |
| Net profit | DKK 1,8M | -12% |
| Total assets | DKK 19,4M | +9% |
| Equity | DKK 19M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -13 | -16 | -15 | -16 | -16 | -16 | -17 | 0 | -19 | -21 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -15 | -13 | -13 | -16 | -15 | -16 | -16 | -16 | -17 | -19 | -19 | -21 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -15 | -13 | -13 | -16 | -15 | -16 | -16 | -16 | -17 | -19 | -19 | -21 | -22 |
| Net financials | 153 | -109 | -1.756 | 2.083 | 1.105 | 2.335 | 1.257 | 1.227 | 72 | 348 | 939 | 550 | 2.027 | 1.780 |
| Profit before tax | 139 | -124 | -1.769 | 2.070 | 1.089 | 2.320 | 1.240 | 1.211 | 56 | 331 | 920 | 530 | 2.006 | 1.758 |
| Tax | 32 | 27 | 26 | -4 | -5 | -6 | -7 | -5 | -5 | -5 | -5 | -7 | -4 | -4 |
| Net profit | 107 | -151 | -1.795 | 2.074 | 1.094 | 2.326 | 1.247 | 1.215 | 60 | 336 | 926 | 538 | 2.010 | 1.762 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.591 | 8.340 | 6.483 | 8.574 | 9.701 | 12.027 | 13.298 | 14.023 | 14.187 | 14.289 | 15.303 | 15.822 | 17.818 | 19.389 |
| Equity | 8.554 | 8.307 | 6.416 | 8.391 | 9.485 | 11.711 | 12.858 | 13.974 | 13.934 | 14.170 | 14.996 | 15.419 | 17.314 | 18.956 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 33 | 67 | 183 | 216 | 316 | 440 | 49 | 253 | 119 | 307 | 403 | 504 | 433 |
| Total debt | 36 | 33 | 67 | 183 | 216 | 316 | 440 | 49 | 253 | 119 | 307 | 403 | 504 | 433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Stage Pedersen | Founder | 0 companies |