| Revenue | DKK 485K | +36% |
| EBITDA | DKK 485K | +36% |
| Net profit | DKK 293K | +90% |
| Total assets | DKK 11,5M | +1% |
| Equity | DKK 6,4M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 863 | 1.925 | 478 | -5.013 | 1.213 | 655 | 518 | 412 | 570 | 318 | 213 | 79 | 357 | 485 |
| Staff expenses | -81 | -79 | -75 | -79 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -563 | 1.846 | 403 | -5.117 | 1.164 | 655 | 459 | 277 | 570 | 318 | 213 | 79 | 357 | 485 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -563 | 1.846 | 403 | -5.117 | 1.164 | 655 | 459 | 277 | 570 | 318 | 213 | 79 | 357 | 485 |
| Net financials | -170 | -114 | -173 | -118 | -137 | -69 | -229 | -169 | -160 | -331 | 973 | -182 | -195 | -125 |
| Profit before tax | -733 | 2.130 | 229 | -2.850 | 1.027 | 586 | 230 | 108 | 410 | -12 | 1.186 | -103 | 161 | 360 |
| Tax | 33 | 199 | 2 | 1.192 | 195 | 90 | 13 | -10 | 59 | -27 | 244 | -55 | 7 | 67 |
| Net profit | -766 | 1.931 | 227 | -4.043 | 832 | 496 | 216 | 117 | 351 | 14 | 942 | -48 | 154 | 293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.988 | 27.857 | 27.638 | 21.753 | 20.164 | 19.046 | 12.097 | 11.649 | 11.229 | 11.873 | 11.652 | 11.236 | 11.361 | 11.486 |
| Equity | 10.631 | 12.561 | 12.789 | 8.746 | 9.578 | 10.074 | 4.590 | 4.707 | 5.058 | 5.072 | 6.015 | 5.966 | 6.121 | 6.414 |
| Long-term debt | 12.358 | 12.382 | 12.394 | 11.826 | 8.600 | 6.601 | 6.238 | 5.477 | 4.698 | 5.582 | 4.378 | 4.259 | 4.100 | 3.920 |
| Short-term debt | 1.501 | 751 | 347 | 389 | 1.158 | 1.599 | 519 | 751 | 752 | 518 | 540 | 308 | 454 | 472 |
| Total debt | 13.859 | 13.133 | 12.741 | 12.215 | 9.758 | 8.200 | 6.758 | 6.228 | 5.450 | 6.100 | 4.918 | 4.567 | 4.554 | 4.391 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2008 | — | — |
HO Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTERING 2001 ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Magne Schmidt Jakobsen | Management | 0 companies |
| Henrik Offersen | Management | 0 companies |