| Revenue | DKK 2,2M | +14% |
| EBITDA | DKK 2M | +16% |
| Net profit | DKK 1,5M | +12% |
| Total assets | DKK 2,8M | +30% |
| Equity | DKK 1,7M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.219 | 1.380 | 1.954 | 1.658 | 1.781 | 2.823 | 1.952 | 1.483 | 1.938 | 2.700 | 2.670 | 2.587 | 1.965 | 2.232 |
| Staff expenses | -376 | -198 | -215 | -216 | -245 | -279 | -241 | -183 | -216 | -241 | -318 | -247 | -214 | -209 |
| EBITDA | 844 | 1.181 | 1.739 | 1.442 | 1.535 | 2.544 | 1.711 | 1.300 | 1.722 | 2.459 | 2.352 | 2.340 | 1.751 | 2.024 |
| Depreciation & amort. | -120 | -111 | -115 | -52 | -52 | -46 | -53 | -91 | -91 | -103 | -130 | -123 | -85 | -98 |
| EBIT | 723 | 1.070 | 1.624 | 1.390 | 1.483 | 2.498 | 1.657 | 1.209 | 1.631 | 2.356 | 2.222 | 2.217 | 1.666 | 1.926 |
| Net financials | -27 | 10 | -11 | -34 | 11 | 2 | -73 | -21 | -6 | 16 | -38 | -99 | 57 | 0 |
| Profit before tax | 697 | 1.080 | 1.613 | 1.356 | 1.494 | 2.500 | 1.584 | 1.189 | 1.625 | 2.372 | 2.184 | 2.118 | 1.723 | 1.926 |
| Tax | 174 | 269 | 397 | 319 | 329 | 550 | 349 | 262 | 358 | 522 | 481 | 466 | 380 | 424 |
| Net profit | 522 | 811 | 1.216 | 1.037 | 1.165 | 1.950 | 1.235 | 927 | 1.267 | 1.849 | 1.703 | 1.651 | 1.343 | 1.502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.261 | 1.537 | 3.102 | 1.942 | 2.148 | 4.126 | 5.244 | 1.617 | 2.765 | 3.348 | 6.759 | 2.659 | 2.184 | 2.847 |
| Equity | 676 | 966 | 1.372 | 1.194 | 1.322 | 2.107 | 1.393 | 1.085 | 1.426 | 2.009 | 1.863 | 1.814 | 1.506 | 1.665 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.562 | 562 | 1.730 | 748 | 815 | 2.009 | 3.826 | 514 | 1.331 | 1.306 | 4.874 | 836 | 676 | 1.175 |
| Total debt | 2.562 | 562 | 1.730 | 748 | 815 | 2.009 | 3.826 | 514 | 1.331 | 1.306 | 4.874 | 836 | 676 | 1.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAUER EJENDOMME ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søvind Sauer | Management | 0 companies |