| Revenue | DKK 902K | -44% |
| EBITDA | DKK 902K | -68% |
| Net profit | DKK 1M | -31% |
| Total assets | DKK 6,7M | -79% |
| Equity | DKK 5M | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 361 | 1.328 | 235 | 325 | 503 | 522 | 461 | 1.539 | 1.582 | 1.611 | 902 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -158 | -7 | -0 |
| EBITDA | 361 | 1.328 | 235 | 383 | 503 | 522 | 681 | 1.734 | 4.034 | 2.836 | 902 |
| Depreciation & amort. | -0 | -0 | -49 | 29 | -71 | -73 | -0 | -19 | -0 | -0 | -0 |
| EBIT | 361 | 1.328 | 186 | 354 | 432 | 449 | 681 | 1.715 | 4.034 | 2.836 | 902 |
| Net financials | -181 | -162 | -665 | -364 | -359 | -367 | -367 | -1.358 | -645 | -1.030 | 98 |
| Profit before tax | 180 | 1.166 | -479 | -10 | 73 | 83 | 314 | 357 | 3.389 | 1.806 | 1.000 |
| Tax | -0 | 68 | -21 | -86 | 33 | 36 | 22 | -455 | 748 | 350 | -10 |
| Net profit | 180 | 1.098 | -458 | 76 | 40 | 46 | 292 | 812 | 2.641 | 1.456 | 1.010 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.114 | 6.954 | 10.311 | 10.306 | 10.761 | 10.816 | 12.334 | 33.521 | 36.050 | 32.590 | 6.712 |
| Equity | -391 | 707 | 249 | 325 | 365 | 412 | 682 | 5.904 | 8.545 | 10.002 | 5.011 |
| Long-term debt | 2.342 | 5.283 | 8.891 | 8.676 | 8.495 | 8.341 | 9.154 | 26.130 | 25.353 | 1.591 | 0 |
| Short-term debt | 164 | 964 | 1.171 | 1.305 | 1.901 | 2.064 | 2.499 | 821 | 911 | 20.998 | 1.700 |
| Total debt | 2.505 | 6.246 | 10.062 | 9.981 | 10.395 | 10.404 | 11.653 | 26.951 | 26.263 | 22.588 | 1.700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
SS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M3S EJENDOMME A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sønderskov | Management | 0 companies |
| Søren Sandvig | Management | 0 companies |