| Revenue | DKK 2,1M | +36% |
| EBITDA | DKK 927K | +53% |
| Net profit | DKK -1K | -101% |
| Total assets | DKK 22,1M | +64% |
| Equity | DKK 6,3M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 162 | 348 | 360 | 372 | 384 | 547 | 610 | 622 | 635 | 648 | 660 | 1.402 | 1.541 | 2.103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 162 | 127 | 102 | 184 | 185 | 320 | 271 | 341 | 315 | 405 | 393 | 540 | 607 | 927 |
| Depreciation & amort. | 78 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 83 | 127 | 102 | 184 | 185 | 320 | 271 | 341 | 315 | 405 | 393 | 540 | 607 | 927 |
| Net financials | -89 | -153 | -135 | -137 | -121 | -168 | -41 | -32 | -33 | -40 | -41 | -280 | -441 | -929 |
| Profit before tax | -5 | -26 | -32 | 47 | 64 | 152 | 231 | 309 | 282 | 365 | 352 | 260 | 166 | -2 |
| Tax | -1 | -6 | -15 | 10 | 14 | 31 | 51 | 68 | 61 | 81 | 78 | 57 | 36 | -1 |
| Net profit | -4 | -20 | -18 | 37 | 50 | 121 | 179 | 241 | 221 | 285 | 275 | 202 | 130 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.332 | 5.004 | 4.509 | 4.458 | 6.152 | 6.661 | 7.243 | 7.347 | 7.536 | 7.750 | 13.731 | 13.859 | 13.497 | 22.134 |
| Equity | 130 | 110 | 92 | 130 | 179 | 2.300 | 4.980 | 5.220 | 5.441 | 5.726 | 6.000 | 6.203 | 6.332 | 6.331 |
| Long-term debt | 2.031 | 1.861 | 1.698 | 1.532 | 1.358 | 1.187 | 1.011 | 840 | 723 | 639 | 576 | 462 | 409 | 3.389 |
| Short-term debt | 2.145 | 2.976 | 2.677 | 2.732 | 4.519 | 3.043 | 1.103 | 1.087 | 1.149 | 1.112 | 6.850 | 6.435 | 5.977 | 11.636 |
| Total debt | 4.176 | 4.838 | 4.375 | 4.265 | 5.878 | 4.230 | 2.114 | 1.927 | 1.872 | 1.751 | 7.426 | 6.897 | 6.386 | 15.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Audit | 1991 | — | — | |
KE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAN ELEMENT HOLDING, LYBY A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Sørensen | Chief Executive Officer | 0 companies |
| Anders Peder Dyhrberg Nielsen | Audit | 0 companies |
| Knud Erik Due | Management | 0 companies |
| Jesper Bech Sørensen | Board of Directors | 0 companies |
| Trine Sørensen | Chairman | 0 companies |
| Jess Bech Sørensen | Board of Directors | 0 companies |