| Revenue | DKK 449K | +100% |
| EBITDA | DKK 449K | +100% |
| Net profit | DKK 353K | +122% |
| Total assets | DKK 332K | +652% |
| Equity | DKK 223K | +272% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 160 | 111 | 34 | -36 | -17 | -7 | -11 | -7 | -7 | -7 | 117 | 224 | 449 |
| Staff expenses | -12 | -0 | -0 | -67 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 63 | 160 | 111 | -34 | -36 | -17 | -7 | -11 | -7 | -7 | -7 | 117 | 224 | 449 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | 160 | 111 | -34 | -36 | -17 | -7 | -11 | -7 | -7 | -7 | 117 | 224 | 449 |
| Net financials | -60 | -45 | -22 | -15 | -13 | -16 | -17 | -15 | -16 | -17 | -18 | -26 | -21 | 4 |
| Profit before tax | 3 | 115 | 90 | -31 | -39 | -32 | -24 | -26 | -23 | -24 | -25 | 91 | 204 | 453 |
| Tax | 7 | 29 | 25 | 9 | 5 | -7 | -5 | -6 | -5 | -5 | -5 | 20 | 45 | 100 |
| Net profit | -4 | 86 | 65 | -40 | -44 | -25 | -18 | -20 | -18 | -19 | -19 | 71 | 159 | 353 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 283 | 230 | 323 | 354 | 119 | 121 | 115 | 113 | 113 | 113 | 109 | 89 | 44 | 332 |
| Equity | -307 | -221 | -156 | -195 | -240 | -265 | -283 | -303 | -321 | -340 | -360 | -289 | -130 | 223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 590 | 451 | 478 | 549 | 359 | 386 | 398 | 417 | 434 | 453 | 469 | 378 | 174 | 108 |
| Total debt | 590 | 451 | 478 | 549 | 359 | 386 | 398 | 417 | 434 | 453 | 469 | 378 | 174 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
HV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROSSEN INVEST ApS | Company | 100.0% | 100.0% | 2017 |
Vangs Keramiske Værksted ApS | Company | 5.0% | 5.0% | 2008 |
MSR INVEST ApS | Company | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schalck Jensen Rasmussen | Management | 0 companies |
| Heidi Vang Tsimisiris | Management | 0 companies |
| John Rossen | Chairman | 0 companies |