| Revenue | DKK 6K | -305% |
| EBITDA | DKK 6K | +305% |
| Net profit | DKK -44K | +85% |
| Total assets | DKK 182K | -11% |
| Equity | DKK -1,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 18 | 30 | 207 | 31 | -151 | 29 | 1 | 13 | -8 | -9 | -3 | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -28 | 12 | 207 | 22 | -151 | 29 | 1 | 13 | -8 | -9 | -3 | 6 |
| Depreciation & amort. | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -22 | -622 | -272 | -22 |
| EBIT | -37 | -51 | -10 | 185 | -0 | -173 | 6 | -21 | -9 | -30 | -631 | -275 | -17 |
| Net financials | -24 | -25 | -36 | -44 | -44 | -43 | -51 | -55 | -23 | -8 | -10 | -25 | -27 |
| Profit before tax | -61 | -75 | -47 | 141 | -44 | -216 | -45 | -76 | -33 | -38 | -641 | -301 | -44 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -61 | -75 | -47 | 141 | -44 | -216 | -45 | -74 | -33 | -38 | -641 | -301 | -44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 939 | 1.075 | 1.037 | 1.254 | 1.200 | 1.192 | 1.167 | 1.145 | 1.122 | 1.100 | 477 | 205 | 182 |
| Equity | 19 | -56 | -103 | 38 | -6 | -222 | -279 | -353 | -385 | -423 | -1.064 | -1.365 | -1.409 |
| Long-term debt | 868 | 1.028 | 971 | 911 | 844 | 700 | 665 | 611 | 1.470 | 1.484 | 1.503 | 1.539 | 441 |
| Short-term debt | 53 | 103 | 169 | 305 | 362 | 714 | 781 | 886 | 37 | 39 | 39 | 31 | 1.150 |
| Total debt | 920 | 1.132 | 1.140 | 1.216 | 1.206 | 1.414 | 1.446 | 1.497 | 1.507 | 1.523 | 1.542 | 1.570 | 1.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Støvring Dyssekær Andersen | Management | 0 companies |