| Revenue | DKK 10,4M | +6% |
| EBITDA | DKK 10,4M | +6% |
| Net profit | DKK 19M | +0% |
| Total assets | DKK 368,6M | -5% |
| Equity | DKK 153,3M | +14% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.072 | 6.878 | 9.426 | 9.823 | 10.433 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.072 | 6.878 | 9.426 | 9.823 | 10.433 |
| Depreciation & amort. | -5.814 | -6.050 | -6.295 | -6.550 | -6.815 |
| EBIT | 257 | 828 | 3.132 | 3.273 | 3.618 |
| Net financials | 16.123 | -18 | -6 | -6 | -6 |
| Profit before tax | 16.380 | 16.761 | 18.959 | 18.942 | 18.960 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 16.380 | 16.761 | 18.959 | 18.942 | 18.960 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 393.786 | 387.938 | 381.403 | 388.530 | 368.640 |
| Equity | 79.709 | 96.470 | 115.429 | 134.371 | 153.331 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 314.077 | 291.469 | 265.974 | 254.159 | 215.310 |
| Total debt | 314.077 | 291.469 | 265.974 | 254.159 | 215.310 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Chairman | 2025 | |
| Former (5) | ||
| Chairman | 2020 – 2025 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2015 – 2016 | |
| Chairman | 2015 – 2020 | |
| Board of Directors | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Stampe | Management | 0 companies |
| Hans Marius Møller | Chairman | 0 companies |
| Lars Gjørret | Board of Directors | 0 companies |
| Peter Frische | Board of Directors | 0 companies |
| Søren Vendelbo Jacobsen | Chairman | 0 companies |
| Martin Rauhe Pedersen | Board of Directors | 0 companies |
| Stine Birk | Board of Directors | 0 companies |
| Søren Tang Kristensen | Board of Directors | 0 companies |
| Torben Modvig | Chairman | 0 companies |