| Revenue | DKK 313K | +571% |
| EBITDA | DKK 313K | +571% |
| Net profit | DKK 50K | +1020% |
| Total assets | DKK 10,5M | +244% |
| Equity | DKK 4,4M | +139% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | -83 | 20 | 69 | -54 | -58 | 121 | 3 | -10 | -9 | -4 | -5 | 47 | 313 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 149 | 27 | 20 | 69 | -54 | -58 | 121 | -137 | -10 | -9 | -4 | -5 | 47 | 313 |
| Depreciation & amort. | 55 | -55 | -27 | -27 | -596 | -18 | -16 | -27 | -0 | -0 | -0 | -0 | -18 | -91 |
| EBIT | 94 | -28 | -8 | 41 | -650 | -76 | 105 | -164 | -10 | -9 | -4 | -5 | 28 | 222 |
| Net financials | -85 | -83 | -80 | -82 | -48 | -102 | -36 | -68 | -24 | 56 | 62 | 66 | -22 | -158 |
| Profit before tax | 9 | 54 | -59 | -37 | -698 | -178 | 70 | -232 | -34 | 47 | 58 | 61 | 6 | 65 |
| Tax | 16 | 1 | 14 | 2 | 16 | -0 | -22 | 12 | -66 | 10 | 13 | 13 | 1 | 14 |
| Net profit | -7 | 53 | -74 | -38 | -714 | -178 | 92 | -243 | 32 | 37 | 45 | 48 | 4 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.700 | 2.671 | 2.719 | 2.634 | 1.979 | 158 | 3.427 | 1.021 | 2.869 | 2.905 | 2.964 | 3.010 | 3.051 | 10.494 |
| Equity | 651 | 599 | 525 | 487 | -227 | -30 | 62 | -182 | 2.851 | 2.887 | 2.932 | 2.980 | 1.834 | 4.385 |
| Long-term debt | 1.615 | -1.600 | 1.599 | 1.599 | 1.599 | 0 | 2.210 | 0 | 0 | 0 | 0 | 0 | 0 | 2.640 |
| Short-term debt | 434 | -473 | 595 | 549 | 608 | 188 | 1.155 | 1.203 | 18 | 18 | 31 | 30 | 1.217 | 3.470 |
| Total debt | 2.049 | -2.073 | 2.194 | 2.148 | 2.207 | 188 | 3.365 | 1.203 | 18 | 18 | 31 | 30 | 1.217 | 6.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOTUNHEIM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schriver Nilsson | Chief Executive Officer | 0 companies |