| Revenue | — | — |
| EBITDA | DKK -15K | -24% |
| Net profit | DKK 662K | +91% |
| Total assets | DKK 10M | +3% |
| Equity | DKK 9,9M | +6% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -11 | -25 | -18 | -15 | -13 | -13 | -16 | -13 | -26 | 0 | 0 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -11 | -25 | -18 | -15 | -13 | -13 | -16 | -13 | -26 | -34 | -18 | -12 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -13 | -11 | -25 | -18 | -15 | -13 | -13 | -16 | -13 | -26 | -34 | -18 | -12 | -15 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 1.368 | 3.125 | 1.886 | 554 | 1.147 | 1.463 | -5.697 | -6.476 | 10.273 | 535 | 736 | 358 | 677 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 237 | 1.357 | 3.100 | 1.868 | 539 | 1.133 | 1.449 | -5.713 | -6.490 | 10.247 | 501 | 718 | 346 | 662 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -42 | -48 | -40 | -25 | -17 | -11 | -10 | -6 | -30 | 27 | -16 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 279 | 1.405 | 3.140 | 1.893 | 556 | 1.144 | 1.459 | -5.706 | -6.459 | 10.220 | 517 | 718 | 346 | 662 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.163 | 6.759 | 6.559 | 8.444 | 8.952 | 10.034 | 11.362 | 9.405 | 2.485 | 9.240 | 8.534 | 9.271 | 9.667 | 9.996 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 116 | 1.521 | 4.672 | 6.466 | 7.413 | 8.507 | 9.914 | 4.155 | 386 | 7.861 | 8.321 | 8.982 | 9.269 | 9.870 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.710 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.047 | 5.238 | 1.887 | 1.978 | 1.539 | 1.527 | 1.448 | 1.540 | 2.099 | 1.379 | 213 | 289 | 398 | 127 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.047 | 5.238 | 1.887 | 1.978 | 1.539 | 1.527 | 1.448 | 5.250 | 2.099 | 1.379 | 213 | 289 | 398 | 127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Skak Jensen | Founder | 0 companies |