| Revenue | DKK 5,9M | -42% |
| EBITDA | DKK 1,8M | -71% |
| Net profit | DKK 259K | -94% |
| Total assets | DKK 19,6M | -3% |
| Equity | DKK 5,3M | -59% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.197 | 1.870 | 2.444 | 1.483 | 1.662 | 2.554 | 1.776 | 5.533 | 22.151 | 18.690 | 10.161 | 5.872 |
| Staff expenses | -1.078 | -1.868 | -1.658 | -1.891 | -1.717 | -2.403 | -1.718 | -2.376 | -3.765 | -4.384 | -3.927 | -4.093 |
| EBITDA | 119 | 2 | 787 | -408 | -54 | 150 | 59 | 3.157 | 18.385 | 14.306 | 6.226 | 1.780 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -13 | -15 | -13 |
| EBIT | 119 | 2 | 787 | -408 | -54 | 150 | 59 | 3.157 | 18.382 | 14.293 | 6.210 | 1.767 |
| Net financials | 22 | 69 | -131 | -58 | -17 | -130 | 149 | 705 | 2.930 | 322 | -755 | -1.404 |
| Profit before tax | 140 | 71 | 656 | -466 | -71 | 21 | 207 | 3.861 | 21.312 | 14.614 | 5.455 | 362 |
| Tax | 40 | 31 | 156 | -0 | -88 | 10 | 34 | 862 | 4.723 | 3.245 | 1.280 | 104 |
| Net profit | 100 | 40 | 500 | -466 | 17 | 11 | 173 | 2.999 | 16.590 | 11.369 | 4.174 | 259 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 447 | 825 | 1.244 | 984 | 8.692 | 1.419 | 1.229 | 28.894 | 32.167 | 34.875 | 20.093 | 19.566 |
| Equity | 180 | 220 | 720 | 254 | 271 | 283 | 456 | 3.455 | 17.545 | 18.914 | 13.088 | 5.347 |
| Long-term debt | 40 | 32 | 156 | 0 | 0 | 7 | 101 | 889 | 4.720 | 3.246 | 1.282 | 103 |
| Short-term debt | 227 | 573 | 368 | 729 | 8.421 | 1.130 | 672 | 24.550 | 9.900 | 12.714 | 5.723 | 14.115 |
| Total debt | 267 | 605 | 524 | 729 | 8.421 | 1.136 | 773 | 25.439 | 14.620 | 15.960 | 7.005 | 14.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.S.H. HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Stig Hansen | Management | 0 companies |