| Revenue | DKK -11K | +13% |
| EBITDA | DKK -11K | +50% |
| Net profit | DKK -13K | +61% |
| Total assets | DKK 233K | +3% |
| Equity | DKK 94K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 704 | 660 | 190 | 98 | 225 | 346 | -106 | 21 | 204 | -26 | -9 | -9 | -11 |
| Staff expenses | -351 | -767 | -2 | -0 | -50 | -31 | -29 | -29 | -31 | -8 | -8 | -12 | -0 |
| EBITDA | 353 | -107 | 191 | 98 | 175 | 315 | -135 | 35 | 173 | -34 | -17 | -21 | -11 |
| Depreciation & amort. | -37 | -18 | -11 | -10 | -13 | -22 | -5 | 22 | -3 | -3 | -3 | -13 | -0 |
| EBIT | 315 | -125 | 180 | 88 | 162 | 293 | -140 | 14 | 170 | -37 | -21 | -35 | -11 |
| Net financials | 5 | -1 | -6 | -2 | 8 | 11 | 3 | 1 | -1 | 1 | 3 | 2 | -2 |
| Profit before tax | 320 | -126 | 174 | 86 | 170 | 304 | -137 | 14 | 169 | -36 | -18 | -33 | -13 |
| Tax | 85 | -1 | 20 | 23 | 41 | 78 | -29 | -0 | 40 | -7 | -0 | -0 | -0 |
| Net profit | 235 | -125 | 154 | 63 | 129 | 226 | -107 | 14 | 129 | -30 | -18 | -33 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 455 | 234 | 410 | 370 | 457 | 495 | 101 | 95 | 325 | 264 | 245 | 226 | 233 |
| Equity | 213 | 88 | 242 | 205 | 274 | 375 | 43 | 57 | 186 | 157 | 139 | 107 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 146 | 167 | 165 | 182 | 112 | 52 | 38 | 133 | 107 | 106 | 120 | 139 |
| Total debt | 243 | 146 | 167 | 165 | 182 | 112 | 52 | 38 | 133 | 107 | 106 | 120 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADWISORY HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Sterndorff | Management | 0 companies |