| Revenue | DKK -465K | -8% |
| EBITDA | DKK -465K | +8% |
| Net profit | DKK 3,5M | -68% |
| Total assets | DKK 196,5M | -1% |
| Equity | DKK 196,3M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | -152 | -18 | 0 | -179 | -505 | -465 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -11 | -8 | -5 | -17 | -6 | -6 | -16 | -76 | -18 | -41 | -179 | -505 | -465 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -11 | -8 | -5 | -17 | -6 | -6 | -16 | -76 | -18 | -41 | -179 | -505 | -465 |
| Net financials | 4.506 | 4.919 | 5.385 | 5.045 | 5.440 | 6.389 | 8.328 | 10.430 | 144.910 | -900 | -4.000 | -8.095 | 14.533 | 4.769 |
| Profit before tax | 4.300 | 4.708 | 5.177 | 4.840 | 5.223 | 6.183 | 8.322 | 10.214 | 144.834 | -919 | -4.040 | -8.273 | 14.028 | 4.304 |
| Tax | 49 | 47 | 47 | 81 | 45 | 86 | -14 | 25 | -0 | -0 | 12 | 215 | 3.099 | 843 |
| Net profit | 4.251 | 4.661 | 5.130 | 4.759 | 5.178 | 6.096 | 8.336 | 10.189 | 144.834 | -919 | -4.052 | -8.489 | 10.929 | 3.461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.573 | 31.231 | 35.919 | 40.811 | 45.649 | 50.129 | 56.966 | 66.568 | 209.578 | 207.538 | 203.503 | 185.058 | 197.702 | 196.510 |
| Equity | 27.537 | 31.196 | 35.855 | 40.754 | 45.594 | 50.030 | 56.932 | 66.555 | 209.548 | 207.530 | 202.378 | 183.889 | 194.817 | 196.278 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 35 | 64 | 57 | 56 | 99 | 33 | 14 | 29 | 9 | 1.125 | 1.169 | 2.885 | 232 |
| Total debt | 36 | 35 | 64 | 57 | 56 | 99 | 33 | 14 | 29 | 9 | 1.125 | 1.169 | 2.885 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2002 | — | — |
TB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nitoseca ApS | Company | 50.0% | 50.0% | 2019 |
Setonica ApS | Company | 50.0% | 50.0% | 2019 |
| Individual | 5.0% | 5.0% | 2012 | |
TSNB Holding 1 ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Torben Buhl | Management | 0 companies |