| Revenue | DKK 1,4M | +1% |
| EBITDA | DKK 55K | +0% |
| Net profit | DKK 16K | -14% |
| Total assets | DKK 575K | +40% |
| Equity | DKK 166K | +11% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.550 | 1.633 | 2.487 | 1.279 | 1.628 | 2.508 | 2.100 | 2.137 | 490 | 1.502 | 1.587 | 1.648 | 1.412 | 1.428 |
| Staff expenses | -1.443 | -1.435 | -2.257 | -2.178 | -1.896 | -2.599 | -2.294 | -1.920 | -1.356 | -1.461 | -1.636 | -1.612 | -1.357 | -1.373 |
| EBITDA | 107 | 198 | 230 | -899 | -268 | -91 | -194 | 217 | -866 | 41 | -49 | 36 | 55 | 55 |
| Depreciation & amort. | -19 | -18 | -45 | -53 | -45 | -17 | -21 | -17 | -12 | -3 | -8 | -15 | -20 | -18 |
| EBIT | 88 | 180 | 185 | -952 | -313 | -108 | -215 | 200 | -878 | 38 | -58 | 21 | 35 | 37 |
| Net financials | -21 | -3 | 31 | 64 | -19 | -9 | -8 | 0 | -0 | -6 | -7 | -5 | -7 | -14 |
| Profit before tax | 67 | 177 | 216 | -888 | -332 | -117 | -223 | 200 | -878 | 32 | -65 | 16 | 28 | 23 |
| Tax | 24 | 42 | 56 | -193 | -80 | -24 | -46 | 46 | -192 | 9 | -11 | 8 | 9 | 7 |
| Net profit | 43 | 134 | 160 | -695 | -253 | -93 | -177 | 154 | -685 | 24 | -54 | 8 | 19 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 662 | 817 | 2.192 | 481 | 879 | 1.085 | 742 | 1.032 | 807 | 629 | 413 | 531 | 412 | 575 |
| Equity | 229 | 363 | 523 | -172 | 205 | 111 | 134 | 289 | 154 | 177 | 123 | 131 | 150 | 166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 434 | 454 | 1.669 | 653 | 675 | 974 | 608 | 743 | 654 | 452 | 290 | 400 | 262 | 409 |
| Total debt | 434 | 454 | 1.669 | 653 | 675 | 974 | 608 | 743 | 654 | 452 | 290 | 400 | 262 | 409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Audit | 2009 | — | — | |
TH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HARRIT & SØRENSEN LICENS ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Sørensen | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Thomas Harrit | Management | 0 companies |
| Niels Hvid | Chairman | 0 companies |
| Carsten Hagelskjær Helvind | Board of Directors | 0 companies |