| Revenue | DKK 4,2M | +18% |
| EBITDA | DKK 804K | -13% |
| Net profit | DKK 455K | -34% |
| Total assets | DKK 4,1M | -21% |
| Equity | DKK 1,7M | +36% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8.748 | 1.544 | 1.570 | 1.664 | 2.099 | 4.888 | 5.062 | 1.866 | 2.576 | 1.288 | 1.982 | 3.589 | 4.238 |
| Staff expenses | -1.675 | -1.344 | -1.348 | -1.354 | -2.015 | -2.784 | -3.626 | -3.766 | -2.380 | -1.939 | -1.676 | -2.668 | -3.434 |
| EBITDA | -197 | 200 | 221 | 310 | 84 | 2.105 | 1.436 | -1.900 | 196 | -651 | 306 | 921 | 804 |
| Depreciation & amort. | -29 | -29 | -15 | -0 | -0 | -1 | -8 | -8 | -8 | -8 | -7 | -94 | -156 |
| EBIT | -227 | 171 | 206 | 310 | 84 | 2.104 | 1.428 | -1.908 | 188 | -658 | 299 | 827 | 648 |
| Net financials | -3 | -21 | -5 | -18 | 7 | -17 | -16 | -1 | -63 | -27 | -75 | -108 | -33 |
| Profit before tax | -224 | 150 | 201 | 292 | 91 | 2.086 | 1.412 | -1.909 | 125 | -685 | 225 | 719 | 615 |
| Tax | -59 | 41 | 56 | 79 | 12 | 459 | 335 | 0 | -0 | -249 | -35 | 31 | 160 |
| Net profit | -166 | 109 | 146 | 213 | 78 | 1.627 | 1.076 | -1.909 | 125 | -436 | 260 | 688 | 455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.403 | 3.122 | 2.427 | 2.544 | 2.457 | 5.351 | 6.345 | 2.634 | 2.906 | 2.993 | 2.651 | 5.206 | 4.138 |
| Equity | 390 | 451 | 850 | 1.014 | 1.136 | 2.711 | 3.661 | 544 | 669 | 129 | 589 | 1.277 | 1.732 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.013 | 2.661 | 1.577 | 1.530 | 1.322 | 2.640 | 2.684 | 2.089 | 2.237 | 2.864 | 2.062 | 3.908 | 2.368 |
| Total debt | -1.013 | 2.661 | 1.577 | 1.530 | 1.322 | 2.640 | 2.684 | 2.089 | 2.237 | 2.864 | 2.062 | 3.908 | 2.368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
AS Management | Management | 1999 | — | — |
PA | Audit | 1999 | — | — |
MM Management | Management | 1999 | — | — |
HK Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.S.L Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Allan Strange Elsass | Management | 0 companies |
| Peter Andreas Christensen | Audit | 0 companies |
| Michael Martiny Lund | Management | 0 companies |
| Hjalte Kjems | Management | 0 companies |