| Revenue | DKK 9,3M | +42% |
| EBITDA | DKK 47K | -98% |
| Net profit | DKK 14K | -99% |
| Total assets | DKK 12,1M | +4% |
| Equity | DKK 3M | -42% |
| Employees | 15 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 1.790 | 4.031 | 3.908 | 5.238 | 6.417 | 11.336 | 6.557 | 9.321 |
| Staff expenses | -1.102 | -1.939 | -3.204 | -3.717 | -4.220 | -4.942 | -6.671 | -3.631 | -9.273 |
| EBITDA | -823 | -149 | 827 | 190 | 1.018 | 1.475 | 4.665 | 2.927 | 47 |
| Depreciation & amort. | -90 | -138 | -138 | -162 | -167 | -87 | -39 | -20 | -32 |
| EBIT | -914 | -287 | 689 | 29 | 851 | 1.389 | 4.626 | 2.906 | 16 |
| Net financials | -297 | -122 | -30 | -55 | -73 | -31 | -126 | 11 | 20 |
| Profit before tax | -1.211 | -410 | 658 | -26 | 778 | 1.358 | 4.500 | 2.917 | 36 |
| Tax | -0 | -64 | -0 | -0 | 120 | 304 | 1.002 | 648 | 22 |
| Net profit | -1.211 | -346 | 658 | -26 | 658 | 1.054 | 3.498 | 2.269 | 14 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.240 | 2.882 | 2.780 | 3.791 | 4.658 | 8.791 | 10.986 | 11.613 | 12.076 |
| Equity | -1.161 | -1.507 | 651 | 625 | 1.283 | 2.337 | 4.815 | 5.084 | 2.960 |
| Long-term debt | 2.000 | 2.000 | 0 | 0 | 107 | 0 | 989 | 0 | 0 |
| Short-term debt | 401 | 2.389 | 2.128 | 3.165 | 3.255 | 6.452 | 5.180 | 6.529 | 9.116 |
| Total debt | 2.401 | 4.389 | 2.128 | 3.165 | 3.362 | 6.452 | 6.169 | 6.529 | 9.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Epiphany ApS | Company | 50.0% | 50.0% | 2025 |
Nina Shini Holding ApS | Company | 15.0% | 15.0% | 2018 |
Social Works ApS | Company | 10.0% | 10.0% | 2025 |
Lind Iversen Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2016 | |
RONSGARD GALLERY ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Shini Andersen | Management | 0 companies |
| Jacob Roesen | Chairman | 0 companies |