| Revenue | DKK 6,6M | +9% |
| EBITDA | DKK 9,7M | +55% |
| Net profit | DKK 4,2M | +942% |
| Total assets | DKK 191,4M | -5% |
| Equity | DKK 74,5M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.211 | 3.068 | 1.446 | -40 | 526 | 1.670 | 1.255 | 1.268 | 3.364 | 3.260 | 3.476 | 5.257 | 6.028 | 6.563 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11.231 | 3.075 | 1.446 | -40 | 4.800 | 1.721 | 1.260 | 1.289 | 4.778 | 5.328 | 3.502 | 5.333 | 6.261 | 9.727 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11.231 | 3.075 | 1.446 | -40 | 4.800 | 1.721 | 1.260 | 1.289 | 4.778 | 5.328 | 3.502 | 5.333 | 6.261 | 9.727 |
| Net financials | -5.721 | 29.864 | 194 | 386 | -836 | -2.000 | -937 | 1.132 | -1.031 | -1.154 | 8.040 | -4.415 | -5.789 | -4.307 |
| Profit before tax | -16.952 | 32.939 | 1.639 | 345 | 3.964 | -279 | 323 | 2.421 | 3.747 | 4.175 | 11.542 | 918 | 471 | 5.421 |
| Tax | -3.995 | 8.459 | -1.543 | -4 | 988 | -221 | 114 | -69 | 832 | 928 | 2.581 | 348 | 64 | 1.181 |
| Net profit | -12.957 | 24.480 | 3.182 | 350 | 2.976 | -58 | 209 | 2.490 | 2.915 | 3.246 | 8.961 | 571 | 407 | 4.240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.988 | 16.637 | 4.738 | 4.579 | 40.128 | 39.496 | 45.669 | 60.366 | 89.323 | 99.180 | 106.831 | 198.776 | 202.029 | 191.397 |
| Equity | -23.716 | 764 | 4.046 | 4.396 | 7.372 | 12.815 | 13.024 | 34.313 | 37.227 | 40.474 | 49.435 | 69.874 | 70.281 | 74.521 |
| Long-term debt | 77.710 | 13.122 | 0 | 0 | 30.680 | 24.884 | 24.179 | 24.206 | 43.727 | 42.329 | 46.031 | 71.741 | 96.835 | 94.562 |
| Short-term debt | 9.994 | 2.751 | 692 | 182 | 1.925 | 1.798 | 8.423 | 1.789 | 6.734 | 14.025 | 8.960 | 52.589 | 30.288 | 16.962 |
| Total debt | 87.704 | 15.873 | 692 | 182 | 32.605 | 26.682 | 32.602 | 25.995 | 50.461 | 56.354 | 54.991 | 124.331 | 127.123 | 111.524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRIXHUUS A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sahner Brixhuus | Management | 0 companies |
| Jørn Christoffersen | Board of Directors | 0 companies |
| Michael Brixhuus | Board of Directors | 0 companies |
| Ingemann Brixhuus | Chairman | 0 companies |
| Rene Kjærsgaard-Nielsen | Board of Directors | 0 companies |
| Lars Peter Larsen | Chairman | 0 companies |