| Revenue | DKK 45K | -109% |
| EBITDA | DKK -51K | +97% |
| Net profit | DKK -318K | +83% |
| Total assets | DKK 900K | -43% |
| Equity | DKK -1,2M | -38% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 0 | -170 | 629 | -520 | 45 |
| Staff expenses | -0 | -207 | -2.030 | -979 | -96 |
| EBITDA | -7 | -377 | -1.401 | -1.499 | -51 |
| Depreciation & amort. | -0 | -0 | -42 | -245 | -270 |
| EBIT | -7 | -377 | -1.443 | -1.744 | -321 |
| Net financials | 0 | -2 | -50 | -78 | -84 |
| Profit before tax | -7 | -379 | -1.494 | -1.822 | -405 |
| Tax | -0 | -0 | -257 | -0 | -88 |
| Net profit | -7 | -379 | -1.236 | -1.822 | -318 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 50 | 2.420 | 3.299 | 1.579 | 900 |
| Equity | 50 | 2.223 | 990 | -833 | -1.150 |
| Long-term debt | 0 | 5 | 1.667 | 1.779 | 1.725 |
| Short-term debt | 0 | 192 | 642 | 632 | 325 |
| Total debt | 0 | 197 | 2.309 | 2.411 | 2.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2019 | |
The Footprint Firm Capital ApS | Company | 5.0% | 5.0% | 2021 |
Tisdall Group ApS | Company | 33.3% | 33.3% | 2019 |
PGP Invest ApS | Company | 5.0% | 5.0% | 2020 |
Hebert Co Aps | Company | 50.0% | 50.0% | 2022 |
Caspar Høgh Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nima Sophia Lama Tisdall | Chief Executive Officer | 0 companies |
| Jacob Grønlykke | Board of Directors | 0 companies |
| Anna Søndergaard | Chairman | 0 companies |
| Martin Gustav Holmboe | Board of Directors | 0 companies |
| Christine Joyce Hebert | Chairman | 0 companies |