| Revenue | DKK -225K | -68% |
| EBITDA | DKK -225K | +68% |
| Net profit | DKK 3,1M | +126% |
| Total assets | DKK 44,2M | +14% |
| Equity | DKK 13,5M | +28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -12 | -32 | -51 | -34 | 943 | -250 | -156 | -1.870 | -695 | -225 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -22 | -16 | -12 | -32 | -51 | -34 | 943 | -250 | -156 | -1.870 | -695 | -225 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -22 | -16 | -12 | -32 | -51 | -34 | 943 | -250 | -156 | -1.870 | -695 | -225 |
| Net financials | 0 | 83 | 707 | 191 | 594 | 1.560 | 1.152 | 902 | 2.491 | 967 | 2.156 | 1.790 | 2.966 |
| Profit before tax | — | 61 | 691 | 180 | 563 | 1.510 | 1.118 | 1.846 | 2.241 | 811 | 286 | 1.095 | 2.741 |
| Tax | -0 | 4 | 7 | 12 | -12 | -29 | -13 | 233 | -20 | -15 | -106 | -259 | -319 |
| Net profit | — | 57 | 684 | 168 | 575 | 1.538 | 1.131 | 1.613 | 2.261 | 827 | 392 | 1.354 | 3.061 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -2.969 | 3.805 | 6.013 | 6.296 | 7.101 | 12.197 | 12.993 | 15.189 | 16.690 | 19.402 | 18.297 | 38.879 | 44.228 |
| Equity | 953 | 1.010 | 1.605 | 1.682 | 2.167 | 3.612 | 4.650 | 6.155 | 8.306 | 9.020 | 9.297 | 10.533 | 13.472 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.128 | 0 | 0 | 0 | 0 | 14.120 | 12.976 |
| Short-term debt | -2.016 | 2.795 | 4.408 | 4.615 | 4.934 | 8.585 | 6.214 | 9.034 | 8.384 | 10.382 | 8.999 | 14.226 | 17.781 |
| Total debt | -2.016 | 2.795 | 4.408 | 4.615 | 4.934 | 8.585 | 8.342 | 9.034 | 8.384 | 10.382 | 8.999 | 28.346 | 30.756 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nadia Seistrup | Management | 0 companies |