| Revenue | DKK 766K | -50% |
| EBITDA | DKK -48K | -106% |
| Net profit | DKK 8K | -99% |
| Total assets | DKK 2,2M | -50% |
| Equity | DKK 1,9M | -52% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 921 | 1.405 | 1.767 | 1.877 | 1.217 | 1.478 | 1.707 | 2.052 | 1.882 | 1.838 | 1.897 | 1.224 | 1.544 | 766 |
| Staff expenses | -636 | -950 | -1.156 | -1.351 | -1.225 | -1.194 | -1.480 | -1.445 | -1.408 | -1.334 | -850 | -909 | -784 | -814 |
| EBITDA | 285 | 455 | 611 | 525 | -9 | 284 | 226 | 607 | 474 | 503 | 1.047 | 315 | 760 | -48 |
| Depreciation & amort. | 31 | 18 | 7 | -0 | -0 | -2 | -4 | -4 | -2 | -8 | -16 | -16 | -15 | -15 |
| EBIT | 254 | 437 | 604 | 525 | -9 | 282 | 222 | 603 | 471 | 495 | 1.030 | 299 | 745 | -63 |
| Net financials | 3 | 9 | 12 | 17 | 20 | 40 | 23 | 58 | 23 | 78 | 58 | 42 | 88 | 77 |
| Profit before tax | 257 | 447 | 616 | 543 | 11 | 323 | 245 | 661 | 494 | 574 | 1.089 | 341 | 833 | 14 |
| Tax | 68 | 114 | 153 | 131 | 7 | 75 | 63 | 148 | 114 | 132 | 248 | 83 | 186 | 6 |
| Net profit | 190 | 333 | 463 | 412 | 5 | 248 | 182 | 512 | 380 | 441 | 841 | 257 | 646 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.073 | 1.490 | 1.893 | 2.108 | 1.902 | 2.169 | 2.462 | 3.113 | 2.947 | 2.862 | 3.862 | 3.812 | 4.446 | 2.217 |
| Equity | 656 | 989 | 1.252 | 1.364 | 1.368 | 1.616 | 1.798 | 2.310 | 2.090 | 1.931 | 2.372 | 2.629 | 3.925 | 1.883 |
| Long-term debt | 75 | 116 | 153 | 132 | 8 | 72 | 56 | 150 | 159 | 169 | 236 | 79 | 189 | 0 |
| Short-term debt | 339 | 383 | 486 | 611 | 526 | 477 | 604 | 652 | 698 | 746 | 1.242 | 1.096 | 327 | 333 |
| Total debt | 413 | 499 | 639 | 743 | 533 | 550 | 660 | 801 | 857 | 916 | 1.478 | 1.175 | 516 | 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELMER HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Stub Selmer | Management | 0 companies |