| Revenue | DKK -8K | +5% |
| EBITDA | DKK -8K | -5% |
| Net profit | DKK 154K | -85% |
| Total assets | DKK 13,5M | +1% |
| Equity | DKK 13,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 122 | 127 | 125 | 131 | 108 | 128 | 58 | -20 | -7 | -7 | -8 | -8 |
| Staff expenses | -33 | -2 | -20 | -36 | -72 | -72 | -72 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 21 | 120 | 107 | 89 | 59 | 36 | 56 | 58 | -20 | -7 | -7 | -8 | -8 |
| Depreciation & amort. | 6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 120 | 107 | 89 | 59 | 36 | 56 | 58 | -20 | -7 | -7 | -8 | -8 |
| Net financials | -183 | 320 | 773 | 407 | 436 | 573 | 549 | 657 | 997 | 2.991 | 2.001 | 1.062 | 162 |
| Profit before tax | -168 | 440 | 880 | 497 | 495 | 610 | 604 | 716 | 978 | 2.984 | 1.994 | 1.054 | 154 |
| Tax | 14 | 26 | 22 | 16 | 14 | 5 | 11 | 12 | -0 | -0 | 0 | -0 | -0 |
| Net profit | -183 | 414 | 858 | 481 | 481 | 604 | 593 | 704 | 978 | 2.984 | 1.994 | 1.054 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.048 | 2.355 | 3.153 | 3.980 | 4.532 | 5.227 | 5.628 | 6.292 | 7.237 | 10.230 | 12.268 | 13.303 | 13.467 |
| Equity | 1.516 | 1.931 | 2.788 | 3.269 | 3.874 | 4.638 | 5.332 | 6.039 | 7.038 | 10.047 | 12.101 | 13.096 | 13.190 |
| Long-term debt | 201 | 165 | 123 | 563 | 480 | 383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 331 | 259 | 241 | 148 | 178 | 206 | 295 | 253 | 198 | 183 | 167 | 207 | 277 |
| Total debt | 532 | 424 | 365 | 711 | 658 | 589 | 295 | 253 | 198 | 183 | 167 | 207 | 277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Natalie Stjernholm Sørensen | Founder | 0 companies |