| Revenue | DKK 3,4M | +101% |
| EBITDA | DKK 2,7M | +118% |
| Net profit | DKK 779K | +809% |
| Total assets | DKK 43,8M | +3% |
| Equity | DKK 4,4M | +373% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -9 | -5 | 12 | 500 | 816 | 996 | 801 | 948 | 1.207 | 1.698 | 3.412 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -452 | -697 |
| EBITDA | -24 | -9 | -5 | 12 | 500 | 816 | 996 | 801 | 948 | 1.164 | 1.246 | 2.715 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -69 | -83 | -222 | -395 | -334 | -361 | -361 | -353 |
| EBIT | -24 | -9 | -5 | 12 | 431 | 733 | 774 | 406 | 614 | 802 | 884 | 2.362 |
| Net financials | 0 | -0 | -0 | 0 | -310 | -312 | -277 | -370 | -572 | -623 | -1.024 | -1.219 |
| Profit before tax | -24 | -9 | -5 | 12 | 120 | 421 | 497 | 36 | 42 | 180 | -140 | 1.144 |
| Tax | -5 | -2 | 0 | 8 | 26 | 93 | 112 | 10 | 12 | 64 | -30 | 364 |
| Net profit | -18 | -7 | -5 | 4 | 95 | 328 | 386 | 26 | 31 | 116 | -110 | 779 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67 | 63 | 62 | 83 | 13.551 | 15.792 | 32.449 | 39.680 | 43.219 | 42.418 | 42.547 | 43.775 |
| Equity | 62 | 55 | 49 | 54 | 149 | 477 | 863 | 889 | 919 | 1.035 | 926 | 4.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 6.973 | 6.796 | 19.256 | 29.031 | 29.884 | 29.304 | 28.266 | 27.267 |
| Short-term debt | 5 | 8 | 13 | 29 | 6.429 | 8.519 | 12.330 | 9.760 | 12.415 | 12.078 | 13.356 | 12.124 |
| Total debt | 5 | 8 | 13 | 29 | 13.402 | 15.315 | 31.586 | 38.791 | 42.299 | 41.382 | 41.622 | 39.391 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OFIN ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Sjøberg | Management | 0 companies |