| Revenue | DKK -1,5M | -87% |
| EBITDA | DKK -1,5M | +87% |
| Net profit | DKK -1,7M | +87% |
| Total assets | DKK 21,3M | +9% |
| Equity | DKK 172K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -53 | -37 | -36 | -55 | -156 | -107 | -293 | -365 | -4.020 | -2.879 | -11.332 | -1.519 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -53 | -37 | -36 | -55 | -1.364 | -107 | -503 | -365 | -4.020 | -2.879 | -11.332 | -1.519 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -53 | -37 | -36 | -55 | -1.364 | -107 | -503 | -365 | -4.020 | -2.879 | -11.332 | -1.519 |
| Net financials | 380 | -5 | -8 | -63 | -316 | -378 | -308 | -304 | -772 | -856 | -4.312 | -2.614 | -1.018 |
| Profit before tax | 325 | -58 | -45 | -100 | -370 | -1.741 | -415 | -806 | -1.137 | -4.876 | -7.191 | -13.946 | -2.536 |
| Tax | 81 | -14 | -11 | -22 | -82 | -117 | -91 | -131 | -209 | -229 | 178 | -572 | -836 |
| Net profit | 243 | -43 | -34 | -78 | -288 | -1.624 | -324 | -675 | -928 | -4.647 | -7.369 | -13.374 | -1.701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.792 | 2.971 | 2.967 | 7.196 | 8.815 | 7.499 | 5.631 | 7.800 | 19.021 | 15.558 | 23.966 | 19.629 | 21.301 |
| Equity | 10.706 | 2.812 | 2.778 | 2.700 | 2.412 | 788 | 465 | 289 | 362 | 215 | 146 | 173 | 172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.232 | 15.326 | 23.648 | 18.732 | 20.457 |
| Short-term debt | 87 | 159 | 189 | 4.496 | 6.403 | 6.711 | 5.166 | 7.511 | 427 | 17 | 172 | 724 | 672 |
| Total debt | 87 | 159 | 189 | 4.496 | 6.403 | 6.711 | 5.166 | 7.511 | 18.659 | 15.343 | 23.820 | 19.456 | 21.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2007 | — | — |
BL Management | Management | 2007 | — | — |
MS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MST FINANCE & CONSULT ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Beier | Management | 0 companies |
| Bent Loua Haslebo | Management | 0 companies |
| Morten Strømsted | Management | 0 companies |