| Revenue | DKK 417K | -50% |
| EBITDA | DKK -226K | -205% |
| Net profit | DKK -244K | -349% |
| Total assets | DKK 2,4M | -3% |
| Equity | DKK 620K | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.041 | 1.705 | 959 | 993 | 2.254 | 1.306 | 452 | 390 | 1.364 | 1.245 | 880 | 839 | 417 |
| Staff expenses | -391 | -423 | -574 | -574 | -650 | -580 | -355 | -382 | -598 | -602 | -602 | -624 | -644 |
| EBITDA | 650 | 1.282 | 385 | 419 | 1.603 | 726 | 97 | 8 | 766 | 643 | 278 | 215 | -226 |
| Depreciation & amort. | 125 | -96 | -107 | -204 | -183 | -194 | -178 | -134 | -35 | -35 | -68 | -66 | -59 |
| EBIT | 525 | 1.186 | 278 | 215 | 1.420 | 532 | -81 | -126 | 731 | 607 | 210 | 150 | -286 |
| Net financials | 2 | 7 | 4 | 0 | -6 | 35 | -3 | -3 | -5 | -6 | -7 | -24 | -27 |
| Profit before tax | 527 | 1.193 | 282 | 215 | 1.414 | 568 | -85 | -129 | 726 | 601 | 203 | 126 | -313 |
| Tax | 131 | 295 | 68 | 52 | 312 | 125 | -18 | -28 | 160 | 132 | 35 | 28 | -69 |
| Net profit | 395 | 898 | 214 | 163 | 1.103 | 443 | -66 | -100 | 566 | 469 | 168 | 98 | -244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.801 | 3.250 | 3.263 | 3.466 | 4.862 | 2.125 | 1.216 | 1.507 | 2.618 | 1.824 | 1.612 | 2.447 | 2.368 |
| Equity | 1.893 | 2.755 | 2.932 | 3.058 | 4.122 | 1.489 | 923 | 823 | 1.389 | 1.308 | 1.026 | 964 | 620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 892 | 467 | 282 | 371 | 618 | 630 | 293 | 684 | 1.167 | 511 | 586 | 1.475 | 1.748 |
| Total debt | 892 | 467 | 282 | 371 | 618 | 630 | 293 | 684 | 1.167 | 511 | 586 | 1.475 | 1.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schousboe Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schousboe | Management | 0 companies |