| Revenue | DKK 958K | +135% |
| EBITDA | DKK 413K | +560% |
| Net profit | DKK 303K | +222% |
| Total assets | DKK 5,9M | +29% |
| Equity | DKK 2,9M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 351 | 95 | 583 | -341 | 541 | 585 | 394 | 530 | 1.298 | 996 | 79 | 408 | 958 |
| Staff expenses | -638 | -419 | -422 | -394 | -406 | -427 | -433 | -380 | -386 | -438 | -456 | -497 | -545 |
| EBITDA | -287 | -324 | 161 | -734 | 135 | 158 | -39 | 150 | 912 | 558 | -377 | -90 | 413 |
| Depreciation & amort. | -151 | -154 | -75 | -60 | -41 | -21 | -20 | -22 | -21 | -37 | -57 | -56 | -35 |
| EBIT | -438 | -478 | 86 | -794 | 93 | 137 | -59 | 128 | 891 | 521 | -434 | -145 | 378 |
| Net financials | -90 | -68 | -71 | -47 | -65 | -67 | -84 | -79 | -32 | -16 | -64 | -102 | -75 |
| Profit before tax | -528 | -545 | 16 | -842 | 28 | 70 | -142 | 49 | 859 | 504 | -498 | -248 | 303 |
| Tax | -110 | -97 | 9 | 292 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -418 | -448 | 7 | -1.133 | 28 | 70 | -142 | 49 | 859 | 504 | -498 | -248 | 303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.324 | 2.836 | 2.139 | 1.567 | 1.751 | 2.536 | 2.771 | 3.907 | 6.612 | 5.596 | 5.225 | 4.616 | 5.944 |
| Equity | -1.427 | -1.875 | -1.852 | -2.962 | -2.926 | 0 | 1.912 | 1.961 | 2.820 | 3.324 | 2.826 | 2.579 | 2.882 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.751 | 4.711 | 3.991 | 4.530 | 4.677 | 2.536 | 859 | 1.946 | 3.792 | 2.271 | 2.399 | 2.037 | 3.063 |
| Total debt | 4.751 | 4.711 | 3.991 | 4.530 | 4.677 | 2.536 | 859 | 1.946 | 3.792 | 2.271 | 2.399 | 2.037 | 3.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UTH HOLDING, ESBJERG ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Stagaard Uth | Management | 0 companies |
| Anja Christel Uth | Board of Directors | 0 companies |
| Henning Uth | Chairman | 0 companies |
| Klaus Kisum Kjær | Board of Directors | 0 companies |