| Revenue | DKK 200K | -15% |
| EBITDA | DKK -162K | -145% |
| Net profit | DKK -186K | -38% |
| Total assets | DKK 203K | +1488% |
| Equity | DKK -445K | -72% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 531 | 491 | 510 | 395 | 400 | -24 | 2.080 | 1.231 | 364 | 257 | 134 | 234 | 200 |
| Staff expenses | -361 | -488 | -402 | -522 | -0 | -585 | -496 | -542 | -971 | -611 | -564 | -216 | -300 | -362 |
| EBITDA | -157 | -154 | -122 | 224 | 1.110 | -184 | -520 | 1.538 | 260 | -247 | -307 | -82 | -66 | -162 |
| Depreciation & amort. | -57 | -92 | -93 | -77 | -0 | -26 | -26 | -59 | -84 | -84 | -84 | -84 | -63 | -17 |
| EBIT | -214 | -246 | -215 | 147 | 1.110 | -210 | -546 | 1.478 | 176 | -332 | -391 | -166 | -129 | -179 |
| Net financials | 689 | 647 | 612 | 527 | 173 | 1.092 | 175 | 21 | 140 | 13 | -224 | -4 | -5 | -7 |
| Profit before tax | 474 | 401 | 397 | 674 | 1.283 | 882 | -371 | 1.499 | 316 | -319 | -615 | -170 | -134 | -186 |
| Tax | -183 | 5 | -44 | -13 | -93 | 185 | -226 | 122 | -1 | -123 | -6 | -10 | -0 | -0 |
| Net profit | 658 | 396 | 442 | 687 | 1.375 | 698 | -145 | 1.377 | 317 | -196 | -609 | -160 | -134 | -186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.068 | 8.117 | 9.388 | 10.955 | 11.958 | 13.504 | 11.300 | 6.953 | 1.455 | 711 | 172 | 104 | 13 | 203 |
| Equity | 2.662 | 2.962 | 3.404 | 4.090 | 4.348 | 4.943 | 4.472 | 5.849 | 708 | 512 | 35 | -125 | -260 | -445 |
| Long-term debt | 780 | 780 | 744 | 706 | 665 | 649 | 523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.626 | 4.343 | 5.203 | 6.125 | 6.914 | 7.879 | 6.305 | 1.085 | 704 | 193 | 137 | 229 | 272 | 648 |
| Total debt | 3.406 | 5.123 | 5.947 | 6.831 | 7.580 | 8.529 | 6.828 | 1.085 | 704 | 193 | 137 | 229 | 272 | 648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Investeringsselskabet Sloth Jensen ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sloth Jensen | Management | 0 companies |