| Revenue | DKK -73K | +227% |
| EBITDA | DKK -73K | -216% |
| Net profit | DKK -62K | +36% |
| Total assets | DKK 325K | +6% |
| Equity | DKK -339K | -22% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | 109 | 256 | 48 | -143 | 394 | -18 | -22 | -73 |
| Staff expenses | -0 | -275 | -97 | -190 | -162 | -462 | -253 | -1 | -0 |
| EBITDA | -20 | -166 | 160 | -141 | -306 | -68 | -271 | -23 | -73 |
| Depreciation & amort. | -0 | -16 | -25 | -53 | -38 | -111 | -125 | -80 | -24 |
| EBIT | -20 | -182 | 135 | -195 | -343 | -179 | -396 | -103 | -97 |
| Net financials | 0 | -31 | -15 | -13 | -9 | -19 | -16 | -1 | -0 |
| Profit before tax | -20 | -213 | 120 | -208 | -352 | -197 | -412 | -104 | -97 |
| Tax | -3 | -43 | 26 | -45 | -77 | -43 | -88 | -8 | -35 |
| Net profit | -17 | -170 | 93 | -163 | -275 | -154 | -323 | -97 | -62 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93 | 218 | 143 | 390 | 546 | 744 | 382 | 305 | 325 |
| Equity | 33 | -137 | -44 | 93 | -183 | 143 | -180 | -277 | -339 |
| Long-term debt | 0 | 0 | 0 | 150 | 132 | 93 | 443 | 491 | 493 |
| Short-term debt | 60 | 355 | 187 | 147 | 596 | 508 | 119 | 91 | 172 |
| Total debt | 60 | 355 | 187 | 297 | 729 | 601 | 562 | 582 | 664 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Founder | Founder | 2017 | — | — |
CB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AVKJ HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
JUUL & JENSEN, NÆSTVED ApS | Company | 20.0% | 20.0% | 2020 |
PMN5700 HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
Niklaes Skjold Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niklaes Skjold Jensen | Founder | 0 companies |
| Chano Buk Nielsen | Management | 0 companies |
| Lars Juul Jensen | Chairman | 0 companies |