| Revenue | DKK 92K | -184% |
| EBITDA | DKK 92K | +184% |
| Net profit | DKK 70K | +159% |
| Total assets | DKK 623K | +128% |
| Equity | DKK 127K | +122% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -155 | -29 | -8 | 7 | 118 | 40 | -110 | 92 |
| Staff expenses | -516 | -368 | -184 | -22 | -0 | -0 | -0 | -0 |
| EBITDA | -671 | -397 | -192 | -15 | 118 | 40 | -110 | 92 |
| Depreciation & amort. | -9 | -18 | -18 | -17 | -0 | -0 | -0 | -0 |
| EBIT | -680 | -414 | -210 | -32 | 118 | 40 | -110 | 92 |
| Net financials | -1 | -13 | -5 | -5 | -14 | -2 | -7 | -3 |
| Profit before tax | -681 | -428 | -215 | -36 | 104 | 39 | -118 | 89 |
| Tax | -144 | -89 | -45 | -5 | 25 | 8 | -0 | 20 |
| Net profit | -537 | -339 | -170 | -32 | 79 | 30 | -118 | 70 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 329 | 407 | 315 | 278 | 270 | 273 | 623 |
| Equity | 563 | 267 | 97 | 65 | 144 | 175 | 57 | 127 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44 | 62 | 310 | 249 | 134 | 95 | 216 | 496 |
| Total debt | 44 | 62 | 310 | 249 | 134 | 95 | 216 | 496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHLÜNSSEN INVEST ApS | Company | 33.3% | 33.3% | 2021 |
Namah Holding ApS | Company | 33.3% | 33.3% | 2021 |
Furdal, Schlünssen & Hansen ApS | Company | 20.0% | 20.0% | 2021 |
GrowYou ApS | Company | 20.0% | 20.0% | 2018 |
Namah ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Nicky Schlünssen Furdal | Management | 0 companies |
| Michael Dines Schlünssen | Board of Directors | 0 companies |