| Revenue | DKK 634K | +35% |
| EBITDA | DKK 634K | -54% |
| Net profit | DKK 150K | -81% |
| Total assets | DKK 18,7M | +0% |
| Equity | DKK 6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 770 | 249 | 321 | 325 | 268 | 324 | 473 | 574 | 474 | 626 | 494 | 470 | 634 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 770 | 249 | 321 | 325 | 268 | 324 | 187 | 482 | 774 | 2.801 | 1.186 | 1.379 | 634 |
| Depreciation & amort. | -104 | -112 | -115 | -115 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 666 | 137 | 206 | 211 | 268 | 324 | 187 | 482 | 774 | 2.801 | 1.186 | 1.379 | 634 |
| Net financials | -287 | -302 | -309 | -294 | -371 | -160 | -193 | -233 | -222 | -330 | -251 | -377 | -442 |
| Profit before tax | 379 | -165 | -102 | -84 | -103 | 164 | 372 | 703 | 552 | 2.471 | 935 | 1.003 | 192 |
| Tax | 128 | -11 | 6 | 9 | -10 | 37 | 134 | 178 | 126 | 460 | 194 | 221 | 42 |
| Net profit | 251 | -154 | -108 | -93 | -93 | 127 | 238 | 525 | 426 | 2.011 | 741 | 781 | 150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.640 | 8.554 | 8.463 | 8.358 | 9.167 | 9.189 | 14.372 | 11.121 | 13.349 | 17.546 | 16.809 | 18.710 | 18.703 |
| Equity | 642 | 488 | 380 | 287 | 960 | 1.087 | 1.324 | 1.850 | 2.276 | 4.286 | 5.027 | 5.809 | 5.959 |
| Long-term debt | 5.838 | 5.842 | 5.845 | 5.847 | 7.038 | 6.904 | 7.645 | 7.493 | 8.792 | 10.155 | 8.331 | 9.566 | 9.212 |
| Short-term debt | 2.158 | 2.223 | 2.238 | 2.223 | 1.115 | 1.134 | 5.272 | 1.547 | 1.983 | 2.438 | 2.710 | 2.398 | 2.597 |
| Total debt | 7.996 | 8.066 | 8.083 | 8.070 | 8.153 | 8.038 | 12.917 | 9.040 | 10.775 | 12.594 | 11.041 | 11.963 | 11.809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMI ApS | Company | 33.3% | 33.3% | 2011 |
MTJ Opretning ApS | Company | 33.3% | 33.3% | 2016 |
DVP INVEST ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skivesen | Management | 0 companies |