| Revenue | DKK 9,3M | +917% |
| EBITDA | DKK 8,8M | +871% |
| Net profit | DKK 6,7M | +2790% |
| Total assets | DKK 17,8M | -42% |
| Equity | DKK 16,2M | +71% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.077 | 283 | 804 | 174 | 1.062 | 1.759 | 1.943 | 1.336 | 20.014 | 287 | 438 | 745 | 916 | 9.323 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -133 | -225 | -566 | -620 | -668 | -155 | -13 | -559 |
| EBITDA | 1.077 | 283 | 804 | 913 | 1.062 | 1.759 | 1.811 | 2.274 | 19.448 | -333 | -230 | 590 | 903 | 8.765 |
| Depreciation & amort. | 253 | 253 | 288 | -370 | -342 | -500 | -505 | 581 | -218 | -219 | -222 | -276 | -282 | -58 |
| EBIT | 824 | 30 | 516 | 543 | 720 | 1.259 | 1.306 | 1.693 | 19.231 | -552 | -452 | 314 | 621 | 8.707 |
| Net financials | -336 | -168 | -480 | -533 | -1.009 | -1.218 | -823 | -1.946 | -201 | -17 | 1.299 | -567 | -870 | -681 |
| Profit before tax | 487 | -137 | 36 | 10 | -289 | 41 | 482 | -253 | 19.030 | -569 | 847 | -253 | -249 | 8.026 |
| Tax | 184 | -41 | 95 | 42 | 40 | 182 | 168 | -0 | 3.922 | -0 | 142 | -142 | -0 | 1.329 |
| Net profit | 303 | -97 | -59 | -32 | -329 | -142 | 314 | -253 | 15.108 | -569 | 704 | -111 | -249 | 6.697 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.208 | 30.412 | 33.344 | 31.230 | 57.346 | 54.982 | 54.507 | 55.416 | 49.596 | 44.927 | 45.575 | 45.131 | 30.627 | 17.781 |
| Equity | 10.997 | 10.587 | 10.313 | 10.282 | 9.678 | 9.536 | 9.850 | 9.597 | 24.705 | 24.136 | 24.840 | 24.729 | 9.480 | 16.177 |
| Long-term debt | 15.729 | 18.894 | 21.863 | 20.117 | 46.187 | 44.039 | 43.222 | 44.499 | 24.176 | 20.029 | 19.968 | 19.834 | 19.708 | 1.329 |
| Short-term debt | 450 | 931 | 1.168 | 832 | 1.481 | 1.406 | 1.435 | 1.320 | 714 | 762 | 767 | 568 | 1.439 | 275 |
| Total debt | 16.211 | 19.825 | 23.031 | 20.949 | 47.669 | 45.446 | 44.657 | 45.819 | 24.890 | 20.791 | 20.735 | 20.402 | 21.147 | 1.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
AS Audit | Audit | 1989 | — | — |
SS Management | Management | 1989 | — | — |
AN Management | Management | 1989 | — | — |
BO Management | Management | 1989 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mads Salling Holding 2018 ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Arne Stahlfest | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Annette Nordfeldt Schreiber | Management | 0 companies |
| Birgit Oldin | Management | 0 companies |
| Mads Salling | Chief Executive Officer | 0 companies |
| Claus Bernt Schreiber | Board of Directors | 0 companies |
| Erik Hjelm Knudsen | Board of Directors | 0 companies |
| Klaus Willerslev-Olsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |