| Revenue | DKK 1,1M | +283% |
| EBITDA | DKK 521K | +1239% |
| Net profit | DKK 154K | +191% |
| Total assets | DKK 2,4M | +50% |
| Equity | DKK -4K | +97% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -2 | -125 | 7 | 385 | 415 | 276 | 1.058 |
| Staff expenses | -36 | -35 | -31 | -162 | -353 | -322 | -537 |
| EBITDA | -38 | -160 | -24 | 223 | 62 | -46 | 521 |
| Depreciation & amort. | -0 | -1 | -6 | -6 | -23 | -143 | -293 |
| EBIT | -38 | -162 | -30 | 217 | 38 | -189 | 228 |
| Net financials | -6 | -10 | -12 | -18 | -10 | -21 | -28 |
| Profit before tax | -44 | -172 | -43 | 199 | 28 | -210 | 200 |
| Tax | -9 | -38 | -9 | 46 | 8 | -41 | 47 |
| Net profit | -35 | -134 | -34 | 153 | 20 | -169 | 154 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 182 | 159 | 327 | 598 | 656 | 1.565 | 2.353 |
| Equity | -35 | -168 | -202 | -9 | 11 | -158 | -4 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 217 | 327 | 529 | 607 | 645 | 1.723 | 2.357 |
| Total debt | 217 | 327 | 529 | 607 | 645 | 1.723 | 2.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEJ Invest ApS | Company | 100.0% | 100.0% | 2025 |
EVZ Holding ApS | Company | 25.0% | 25.0% | 2022 |
NSS Invest ApS | Company | 33.3% | 33.3% | 2022 |
JWØ Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Sivgaard Simonsen | Management | 0 companies |
| Jonas Wulff Østergaard | Board of Directors | 0 companies |
| Thorbjørn Braad | Board of Directors | 0 companies |
| Emil Alexander Vang Ziirsen | Board of Directors | 0 companies |