| Revenue | DKK 504K | -8% |
| EBITDA | DKK -2,8M | -501% |
| Net profit | DKK -121K | -142% |
| Total assets | DKK 28,9M | +10% |
| Equity | DKK 19,9M | +33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 792 | 65 | 822 | 1.009 | 1.064 | 1.009 | 706 | 972 | 993 | 1.035 | 893 | 550 | 504 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 792 | 65 | 822 | 1.209 | 1.254 | 1.104 | 1.538 | 1.462 | 4.253 | 3.996 | -2.181 | 709 | -2.846 |
| Depreciation & amort. | -358 | -108 | -148 | -78 | -96 | -41 | -26 | -6 | -5 | -1 | -0 | -56 | -82 |
| EBIT | 434 | -43 | 675 | 1.131 | 1.159 | 1.062 | 1.512 | 1.456 | 4.248 | 3.995 | -2.181 | 653 | -2.929 |
| Net financials | -201 | -105 | -261 | 637 | -737 | -510 | -508 | 694 | 56 | 576 | -289 | -299 | 2.072 |
| Profit before tax | 233 | -148 | 414 | 1.768 | 422 | 553 | 1.004 | 2.150 | 4.304 | 4.570 | -2.470 | 355 | -857 |
| Tax | 39 | -28 | 123 | 399 | 94 | 105 | 189 | 416 | 1.078 | 909 | -696 | 67 | -736 |
| Net profit | 194 | -120 | 292 | 1.369 | 328 | 448 | 815 | 1.734 | 3.226 | 3.661 | -1.773 | 287 | -121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.873 | 25.072 | 24.362 | 27.047 | 26.938 | 27.099 | 27.984 | 28.045 | 31.279 | 36.461 | 30.676 | 26.359 | 28.949 |
| Equity | 5.302 | 5.319 | 5.561 | 7.911 | 8.238 | 8.636 | 9.401 | 11.085 | 14.261 | 17.090 | 14.817 | 14.904 | 19.866 |
| Long-term debt | 8.998 | 9.001 | 13.353 | 13.080 | 12.803 | 8.817 | 8.555 | 8.291 | 7.835 | 9.659 | 4.942 | 4.601 | 4.228 |
| Short-term debt | 3.539 | 10.748 | 5.322 | 5.244 | 4.990 | 8.698 | 8.866 | 7.156 | 6.850 | 6.625 | 10.101 | 5.928 | 4.665 |
| Total debt | 12.536 | 19.749 | 18.674 | 18.323 | 17.793 | 17.516 | 17.422 | 15.446 | 14.685 | 16.284 | 15.042 | 10.529 | 8.894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Marlene Sindal Bjørn | Founder | 0 companies |