| Revenue | — | — |
| EBITDA | DKK 53K | +609% |
| Net profit | DKK -194K | +15% |
| Total assets | DKK 8,6M | +4% |
| Equity | DKK 76K | -72% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 370 | 213 | 159 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -7 | -6 | 362 | 206 | 152 | 96 | 570 | 509 | 324 | 1.380 | 8 | 53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -7 | -6 | 362 | 206 | 152 | 96 | 570 | 509 | 324 | 1.380 | 8 | 53 |
| Net financials | -80 | 125 | 15 | 79 | -96 | -337 | -256 | 181 | 303 | 115 | 1.164 | -211 | 29 |
| Profit before tax | -88 | 118 | 9 | 71 | -103 | -185 | -263 | 171 | 293 | 101 | 1.150 | -230 | -194 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -88 | 118 | 9 | 71 | -103 | -185 | -263 | 171 | 293 | 101 | 1.150 | -230 | -194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.457 | 3.841 | 4.131 | 4.515 | 4.722 | 4.874 | 4.989 | 6.059 | 6.584 | 6.923 | 8.308 | 8.334 | 8.644 |
| Equity | -860 | -742 | -733 | -663 | -766 | -951 | -1.215 | -1.043 | -750 | -650 | 501 | 271 | 76 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.317 | 4.583 | 4.864 | 5.178 | 5.488 | 5.825 | 6.204 | 7.103 | 7.334 | 7.572 | 7.808 | 8.063 | 8.568 |
| Total debt | 4.317 | 4.583 | 4.864 | 5.178 | 5.488 | 5.825 | 6.204 | 7.103 | 7.334 | 7.572 | 7.808 | 8.063 | 8.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET LYKKE & NIELSEN ApS | Company | 33.3% | 33.3% | 2007 |
SANDVIG HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
NSO INVEST ApS | Company | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Solon | Management | 0 companies |
| Bent Lykke | Board of Directors | 0 companies |
| Elsebeth Sirpa Sisko Maryatta Jensen | Board of Directors | 0 companies |
| John Mathson Hansen | Board of Directors | 0 companies |
| Linda Margrethe Nielsen | Board of Directors | 0 companies |
| Hanne Baumann | Board of Directors | 0 companies |