| Revenue | DKK 328K | +49% |
| EBITDA | DKK 328K | +49% |
| Net profit | DKK 210K | +108% |
| Total assets | DKK 8,8M | +1% |
| Equity | DKK 8,4M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -5 | -6 | 97 | 156 | 166 | 163 | 153 | 152 | 1.591 | -3 | 262 | 220 | 328 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5 | -5 | -6 | 97 | 156 | 166 | 163 | 153 | 152 | 1.591 | -3 | 262 | 220 | 328 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -6 | -6 | -6 | -6 | -6 | -0 | -55 | -104 | -104 | -104 |
| EBIT | 5 | -5 | -6 | 92 | 150 | 159 | 157 | 146 | 146 | 1.591 | -58 | 159 | 116 | 224 |
| Net financials | -73 | -123 | 50 | 388 | 466 | 852 | 983 | -102 | -106 | 1.114 | 2.812 | 33 | 43 | 77 |
| Profit before tax | 78 | -128 | 44 | 480 | 616 | 1.011 | 1.140 | 44 | 39 | 2.706 | 2.754 | 192 | 159 | 301 |
| Tax | -0 | -32 | -51 | -39 | -19 | -0 | -0 | -0 | -0 | 278 | 15 | 30 | 58 | 91 |
| Net profit | 78 | -96 | 95 | 518 | 635 | 1.011 | 1.140 | 44 | 39 | 2.428 | 2.739 | 162 | 101 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.636 | 3.946 | 4.198 | 6.541 | 6.370 | 6.510 | 6.252 | 6.339 | 6.352 | 7.516 | 9.006 | 9.266 | 8.649 | 8.761 |
| Equity | 514 | 418 | 513 | 1.031 | 1.565 | 2.473 | 3.506 | 3.443 | 3.371 | 5.686 | 8.311 | 8.355 | 8.334 | 8.409 |
| Long-term debt | -737 | 3.103 | 2.714 | 4.390 | 3.064 | 911 | 863 | 816 | 767 | 0 | 44 | 119 | 104 | 111 |
| Short-term debt | -384 | 425 | 971 | 1.121 | 1.742 | 3.126 | 1.882 | 2.081 | 2.214 | 1.830 | 651 | 792 | 211 | 241 |
| Total debt | -1.122 | 3.528 | 3.685 | 5.510 | 4.806 | 4.038 | 2.746 | 2.896 | 2.981 | 1.830 | 695 | 911 | 315 | 352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mona Solveig Søe-Larsen | Management | 0 companies |