| Revenue | DKK -11K | +13% |
| EBITDA | DKK -11K | -13% |
| Net profit | DKK -3K | -80% |
| Total assets | DKK 122K | -2% |
| Equity | DKK 112K | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -9 | -12 | -9 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -9 | -12 | -9 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -7 | -9 | -12 | -9 | -11 |
| Net financials | 3 | 2 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
| Profit before tax | -3 | -4 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 0 | -2 | -4 | -2 | -3 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3 | -4 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 0 | -2 | -4 | -2 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129 | 128 | 126 | 124 | 122 |
| Equity | 120 | 116 | 117 | 118 | 119 | 120 | 121 | 122 | 122 | 122 | 120 | 117 | 115 | 112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 9 | 9 | 10 |
| Total debt | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 9 | 9 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELSKABET AF 22. JULI 1954 A/S | Company | 25.0% | 25.0% | 2018 |
| Individual | 25.0% | 25.0% | 2018 | |
H. NORUP HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
Sine Pecunia Dolet ApS | Company | 25.0% | 25.0% | 2018 |
STEFFEN EBDRUP INVEST ApS | Company | 15.0% | 15.0% | 2006 |
REMA Etablering A/S | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Salling | Management | 0 companies |
| Peter Nielsen | Chairman | 0 companies |
| Henning Norup | Board of Directors | 0 companies |