| Revenue | DKK 2,8M | -9% |
| EBITDA | DKK 2,3M | -12% |
| Net profit | DKK 1,7M | -13% |
| Total assets | DKK 7,1M | -8% |
| Equity | DKK 3M | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.416 | 1.195 | 1.171 | 1.358 | 1.608 | 2.054 | 2.392 | 1.677 | 1.489 | 1.978 | 2.041 | 3.033 | 2.769 |
| Staff expenses | -402 | -384 | -662 | -444 | -483 | -523 | -567 | -486 | -493 | -443 | -473 | -460 | -511 |
| EBITDA | -431 | 810 | 506 | 913 | 1.126 | 1.531 | 1.825 | 1.191 | 996 | 1.536 | 1.569 | 2.573 | 2.258 |
| Depreciation & amort. | -69 | -69 | 3 | -8 | -80 | -38 | -0 | -0 | -0 | -7 | -83 | -100 | -121 |
| EBIT | -499 | 741 | 503 | 905 | 1.046 | 1.493 | 1.825 | 1.191 | 996 | 1.529 | 1.486 | 2.473 | 2.137 |
| Net financials | -9 | 8 | 29 | 11 | 7 | 13 | 10 | 25 | 6 | -13 | -10 | -29 | -2 |
| Profit before tax | -509 | 749 | 532 | 916 | 1.053 | 1.506 | 1.835 | 1.216 | 1.002 | 1.516 | 1.475 | 2.445 | 2.135 |
| Tax | -259 | 218 | 95 | 220 | 232 | 334 | 406 | 269 | 221 | 335 | 326 | 540 | 473 |
| Net profit | -250 | 531 | 437 | 696 | 821 | 1.172 | 1.428 | 947 | 781 | 1.181 | 1.149 | 1.905 | 1.662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.835 | 0 | 3.177 | 0 | 3.201 | 4.290 | 4.324 | 3.447 | 4.299 | 5.116 | 5.937 | 7.689 | 7.062 |
| Equity | 627 | 0 | 595 | 0 | 1.162 | 1.734 | 1.862 | 1.810 | 1.590 | 2.171 | 1.321 | 2.225 | 2.988 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.208 | 0 | 2.582 | 0 | 2.039 | 2.556 | 2.462 | 1.638 | 2.708 | 2.924 | 4.596 | 5.434 | 4.050 |
| Total debt | -3.208 | 0 | 2.582 | 0 | 2.039 | 2.556 | 2.462 | 1.638 | 2.708 | 2.924 | 4.596 | 5.434 | 4.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MU Management | Management | 2003 | — | — |
SA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSVD HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Ulrich Volstrup | Management | 0 companies |
| Svetlana Anatolyevna Bakleneva Volstrup | Management | 0 companies |