| Revenue | DKK 7,7M | +14% |
| EBITDA | DKK 1,3M | -20% |
| Net profit | DKK 302K | -47% |
| Total assets | DKK 14,4M | +4% |
| Equity | DKK 3,2M | +11% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.348 | 3.959 | 5.311 | 6.750 | 7.674 |
| Staff expenses | -4.647 | -3.422 | -4.709 | -5.085 | -6.350 |
| EBITDA | -299 | 537 | 602 | 1.664 | 1.324 |
| Depreciation & amort. | -997 | -630 | -649 | -582 | -538 |
| EBIT | -1.296 | -93 | -47 | 1.082 | 786 |
| Net financials | -245 | -119 | -244 | -319 | -232 |
| Profit before tax | -1.541 | -212 | -291 | 763 | 555 |
| Tax | -342 | -41 | -44 | 189 | 253 |
| Net profit | -1.199 | -171 | -247 | 574 | 302 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.351 | 17.745 | 14.622 | 13.908 | 14.425 |
| Equity | 2.706 | 2.535 | 2.288 | 2.862 | 3.163 |
| Long-term debt | 385 | 5.023 | 3.856 | 3.141 | 2.988 |
| Short-term debt | 11.260 | 10.055 | 8.291 | 7.642 | 8.123 |
| Total debt | 11.645 | 15.078 | 12.147 | 10.782 | 11.111 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KG Management | Management | 2006 |
NS Founder | Founder | 2004 |
| Former (1) | ||
HV Management | Management | 2004 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2016 | |
| Chairman | 2016 | |
| Board of Directors | 2004 | |
| Former (4) | ||
| Board of Directors | 2004 – 2020 | |
| Board of Directors | 2004 – 2006 | |
| Board of Directors | 2004 – 2009 | |
| Board of Directors | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Gyldenløve Bjørnekær | Management | 0 companies |
| Nina Solupajeva-Ronlev | Founder | 0 companies |
| Hannu Vangsgaard | Management | 0 companies |
| Morten Nannastad Ernstsen | Board of Directors | 0 companies |
| Martin Lautrup | Board of Directors | 0 companies |
| André Rafal Rogaczewski | Board of Directors | 0 companies |
| Alette Elisabeth Algreen-Ussing | Board of Directors | 0 companies |
| Thomas Lundbye | Board of Directors | 0 companies |
| Steffen Ramsgaard | Board of Directors | 0 companies |
| Claus Møller | Chairman | 0 companies |
| Thomas Bagge | Board of Directors | 0 companies |