| Revenue | DKK 578K | -1% |
| EBITDA | DKK 578K | -1% |
| Net profit | DKK -768K | -187% |
| Total assets | DKK 13,1M | +10% |
| Equity | DKK 8,5M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 416 | 281 | 695 | 650 | 572 | 407 | 460 | 458 | 514 | 250 | — | 535 | 581 | 578 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 416 | 281 | 567 | 494 | 440 | 407 | 460 | 458 | 514 | 250 | 517 | 535 | 581 | 578 |
| Depreciation & amort. | -28 | -28 | -28 | -28 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 388 | 252 | 539 | 466 | 412 | 407 | 460 | 458 | 514 | 250 | 517 | 535 | 581 | 578 |
| Net financials | -647 | 1.236 | 556 | 730 | -165 | -61 | -194 | 343 | 993 | 979 | 861 | 228 | 555 | -1.563 |
| Profit before tax | -259 | 1.488 | 1.095 | 1.196 | 247 | 346 | 265 | 801 | 1.507 | 1.230 | 1.378 | 763 | 1.137 | -984 |
| Tax | 59 | 112 | 145 | 199 | 99 | 90 | 58 | 175 | 338 | 270 | 303 | 168 | 250 | -217 |
| Net profit | -318 | 1.377 | 951 | 997 | 148 | 256 | 207 | 626 | 1.169 | 959 | 1.074 | 595 | 887 | -768 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.155 | 8.118 | 8.946 | 9.732 | 9.420 | 6.844 | 8.346 | 8.408 | 9.839 | 10.754 | 11.162 | 11.373 | 11.873 | 13.093 |
| Equity | 2.610 | 3.986 | 4.937 | 5.934 | 6.081 | 3.803 | 4.010 | 4.594 | 5.764 | 6.723 | 7.797 | 8.392 | 9.279 | 8.511 |
| Long-term debt | 184 | 102 | 3.820 | 3.559 | 3.192 | 2.923 | 4.222 | 3.735 | 3.855 | 3.670 | 2.698 | 2.763 | 2.250 | 4.429 |
| Short-term debt | 4.361 | 4.029 | 188 | 239 | 147 | 118 | 114 | 79 | 221 | 361 | 667 | 218 | 344 | 153 |
| Total debt | 4.545 | 4.131 | 4.009 | 3.798 | 3.339 | 3.041 | 4.336 | 3.814 | 4.076 | 4.031 | 3.365 | 2.981 | 2.594 | 4.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2004 | — | — |
NT | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Marck Stadler | Management | 0 companies |
| Niels Theodor Frederik Krarup | Founder | 0 companies |
| Martin Peter Stadler | Board of Directors | 0 companies |