| Revenue | DKK -17K | -92% |
| EBITDA | DKK -17K | +92% |
| Net profit | DKK -61K | -175% |
| Total assets | DKK 68K | -80% |
| Equity | DKK 61K | -50% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.217 | 18.317 | 18.094 | 19.703 | 15.514 | 22.131 | 47.552 | -1.002 | -1 | -193 | -217 | -17 |
| Staff expenses | -15.479 | -16.928 | -16.519 | -17.555 | -13.483 | -20.406 | -20.732 | -208 | -0 | -1 | -0 | -0 |
| EBITDA | 1.738 | 1.390 | 1.575 | 2.148 | 2.031 | 1.726 | 26.821 | -1.211 | -1 | -193 | -217 | -17 |
| Depreciation & amort. | -1.073 | -1.039 | -928 | -1.001 | -258 | -301 | -755 | -407 | -100 | -0 | -0 | -0 |
| EBIT | 665 | 350 | 647 | 1.147 | 1.773 | 1.425 | 26.066 | -1.617 | -101 | -193 | -217 | -17 |
| Net financials | 12 | 16 | 24 | 42 | 142 | 98 | 134 | 853 | 80 | 5 | -2 | -0 |
| Profit before tax | 677 | 366 | 671 | 1.189 | 1.915 | 1.523 | 26.200 | -765 | -21 | -188 | -219 | -17 |
| Tax | 170 | 156 | 72 | 310 | 409 | 337 | 5.802 | -166 | -5 | 217 | -301 | 44 |
| Net profit | 508 | 210 | 599 | 878 | 1.506 | 1.186 | 20.398 | -598 | -16 | -405 | 81 | -61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.431 | 5.123 | 5.702 | 6.529 | 7.526 | 7.404 | 32.328 | 7.341 | 1.235 | 611 | 341 | 68 |
| Equity | 5.605 | 1.015 | 1.614 | 1.992 | 2.698 | 2.384 | 21.631 | 1.000 | 984 | 579 | 121 | 61 |
| Long-term debt | 0 | 0 | 0 | 0 | 384 | 325 | 5.987 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.264 | 3.628 | 3.868 | 4.478 | 4.360 | 4.599 | 4.710 | 6.341 | 251 | 32 | 220 | 7 |
| Total debt | 4.264 | 3.628 | 3.868 | 4.478 | 4.745 | 4.925 | 10.697 | 6.341 | 251 | 32 | 220 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sine Pecunia Dolet ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Salling | Management | 0 companies |
| Hans Vestergaard | Chairman | 0 companies |
| Jan Erik Hougaard | Board of Directors | 0 companies |
| Susanne Salling | Board of Directors | 0 companies |
| Flemming Nielsen | Board of Directors | 0 companies |
| Vibeke Salling | Board of Directors | 0 companies |
| Morten Jensen | Board of Directors | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |