| Revenue | DKK 30K | -25% |
| EBITDA | DKK -19K | -115% |
| Net profit | DKK -62K | -22% |
| Total assets | DKK 142K | -15% |
| Equity | DKK -993K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 519 | 565 | 369 | 678 | 444 | 405 | 436 | 387 | 369 | 338 | 133 | 40 | 30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -85 | -89 | 109 | 295 | 172 | 100 | 124 | 93 | -17 | 148 | 24 | -9 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -85 | -89 | 109 | 295 | 172 | 100 | 124 | 93 | -17 | 148 | 24 | -9 | -19 |
| Net financials | -60 | -77 | -80 | -68 | -65 | -60 | -59 | -53 | -48 | -44 | -39 | -42 | -43 |
| Profit before tax | -145 | -166 | 29 | 227 | 107 | 40 | 65 | 40 | -65 | 103 | -14 | -51 | -62 |
| Tax | 77 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -222 | -166 | 29 | 227 | 107 | 40 | 65 | 40 | -65 | 103 | -14 | -51 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 408 | 817 | 615 | 711 | 523 | 594 | 559 | 436 | 284 | 284 | 185 | 168 | 142 |
| Equity | -1.246 | -1.412 | -1.383 | -1.156 | -1.049 | -1.009 | -944 | -904 | -970 | -866 | -880 | -931 | -993 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.654 | 2.229 | 1.998 | 1.867 | 1.572 | 1.604 | 1.503 | 1.340 | 74 | 1.150 | 1.065 | 1.100 | 1.136 |
| Total debt | 408 | 2.229 | 1.998 | 1.867 | 1.572 | 1.604 | 1.503 | 1.340 | 74 | 1.150 | 1.065 | 1.100 | 1.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSL INTERNATIONAL HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sibast Laugesen | Management | 0 companies |
| Else Birgit Laugesen | Board of Directors | 0 companies |
| Bjørn Laugesen | Chairman | 0 companies |