| Revenue | DKK -174K | +2179% |
| EBITDA | DKK -174K | -2179% |
| Net profit | DKK -8,8M | -140% |
| Total assets | DKK 203,1M | -7% |
| Equity | DKK 180M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -7 | -6 | -5 | -6 | -6 | -6 | -6 | -50 | -6 | -6 | -8 | -174 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 150.663 | -7 | -6 | -5 | -6 | -6 | -6 | -6 | -50 | -6 | -6 | -8 | -174 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 150.663 | -7 | -6 | -5 | -6 | -6 | -6 | -6 | -50 | -6 | -6 | -8 | -174 |
| Net financials | -75.277 | 22.883 | 20.185 | 18.293 | 10.655 | 13.928 | 17.321 | 13.499 | 13.600 | 18.028 | 10.613 | 22.200 | -8.389 |
| Profit before tax | 75.385 | 22.876 | 20.179 | 18.288 | 10.649 | 13.922 | 17.315 | 13.493 | 13.550 | 18.022 | 10.607 | 22.192 | -8.563 |
| Tax | 13 | 13 | 30 | 57 | 79 | 106 | 135 | 169 | 219 | 322 | 216 | 109 | 210 |
| Net profit | 75.372 | 22.863 | 20.149 | 18.231 | 10.570 | 13.816 | 17.179 | 13.324 | 13.331 | 17.699 | 10.390 | 22.084 | -8.773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114.491 | 132.333 | 145.473 | 157.382 | 160.296 | 167.096 | 177.312 | 183.678 | 196.679 | 187.443 | 200.520 | 219.469 | 203.121 |
| Equity | 114.277 | 132.140 | 145.289 | 156.520 | 160.089 | 166.905 | 177.085 | 183.409 | 196.187 | 186.666 | 183.104 | 195.704 | 180.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 214 | 193 | 185 | 176 | 207 | 191 | 227 | 268 | 492 | 777 | 17.416 | 23.765 | 23.099 |
| Total debt | 214 | 193 | 185 | 176 | 207 | 191 | 227 | 268 | 492 | 777 | 17.416 | 23.765 | 23.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSW Gruppen, Nors ApS | Company | 50.0% | 50.0% | 2021 |
CSB Gruppen, Nors ApS | Company | 20.0% | 20.0% | 2021 |
CSW Gruppen, Nors ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Skaarup Villadsen | Management | 0 companies |