| Revenue | DKK 2,9M | +19% |
| EBITDA | DKK 657K | +1908% |
| Net profit | DKK 392K | +1156% |
| Total assets | DKK 4,7M | +22% |
| Equity | DKK 2M | +24% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.387 | -3.608 | — | — | 2.580 | 2.276 | 2.672 | 2.796 | 2.796 | 2.567 | 2.498 | 2.670 | 2.430 | 2.882 |
| Staff expenses | -0 | -2.872 | -0 | -0 | -2.412 | -2.368 | -2.199 | -2.508 | -2.548 | -2.198 | -2.451 | -2.402 | -2.466 | -2.378 |
| EBITDA | 1.499 | -706 | 0 | 0 | 168 | -92 | 472 | 288 | 247 | 369 | 47 | 268 | -36 | 657 |
| Depreciation & amort. | -0 | -15 | -0 | -0 | -11 | -0 | -14 | -10 | -0 | -0 | -0 | -0 | -0 | 77 |
| EBIT | 1.499 | -721 | 0 | 0 | 157 | -92 | 458 | 278 | 247 | 369 | 47 | 268 | -36 | 580 |
| Net financials | 3 | -4 | 0 | 0 | -17 | -5 | -6 | -9 | -3 | -94 | -95 | -33 | -10 | -65 |
| Profit before tax | 1.502 | -725 | 0 | 0 | 139 | -97 | 452 | 269 | 244 | 275 | -48 | 236 | -47 | 515 |
| Tax | 376 | -0 | -0 | -0 | -1 | -18 | 105 | 62 | 59 | 78 | 8 | 58 | -10 | 124 |
| Net profit | 1.127 | -543 | 0 | 0 | 140 | -79 | 347 | 207 | 185 | 197 | -56 | 178 | -37 | 392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.723 | 3.471 | 0 | 0 | 3.292 | 3.318 | 3.529 | 3.829 | 4.051 | 3.964 | 3.975 | 3.985 | 3.836 | 4.697 |
| Equity | 1.108 | 1.651 | 0 | 0 | 1.313 | 1.134 | 1.481 | 1.488 | 1.543 | 1.741 | 1.610 | 1.788 | 1.651 | 2.042 |
| Long-term debt | 376 | -182 | 0 | 0 | 36 | 0 | 85 | 57 | 228 | 274 | 158 | 204 | 161 | 0 |
| Short-term debt | 940 | -1.637 | 0 | 0 | 1.943 | 2.184 | 1.963 | 2.280 | 2.275 | 1.946 | 2.203 | 1.980 | 1.995 | 2.619 |
| Total debt | 1.315 | -1.819 | 0 | 0 | 1.980 | 2.184 | 2.048 | 2.337 | 2.503 | 2.220 | 2.362 | 2.184 | 2.156 | 2.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS TOTAL HOLDING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Niels Storgaard | Management | 0 companies |