| Revenue | DKK 798K | +95% |
| EBITDA | DKK 684K | +131% |
| Net profit | DKK -653K | +26% |
| Total assets | DKK 10,2M | -7% |
| Equity | DKK 714K | -48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.518 | 834 | 714 | 532 | 877 | 719 | 994 | 1.600 | 1.021 | 1.248 | 1.678 | 409 | 798 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 900 | 834 | 682 | 532 | 877 | 719 | 994 | 1.600 | 1.004 | 1.242 | 1.678 | 297 | 684 |
| Depreciation & amort. | -268 | -481 | -549 | -677 | -545 | -527 | -783 | -807 | -771 | -670 | -852 | -1.011 | -1.092 |
| EBIT | 632 | 352 | 133 | -144 | 332 | 192 | 211 | 792 | 233 | 572 | 826 | -714 | -408 |
| Net financials | -86 | -77 | -88 | -99 | -155 | -150 | -162 | -185 | -196 | -161 | -210 | -424 | -430 |
| Profit before tax | 546 | 276 | 45 | -124 | 177 | 41 | 49 | 607 | 37 | 411 | 615 | -1.138 | -838 |
| Tax | 138 | 33 | 14 | 60 | 34 | 8 | 4 | 134 | 11 | 92 | 138 | -250 | -184 |
| Net profit | 408 | 242 | 30 | -183 | 143 | 33 | 45 | 473 | 26 | 319 | 477 | -888 | -653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.451 | 4.019 | 4.231 | 5.402 | 5.441 | 5.970 | 6.820 | 9.176 | 9.527 | 9.135 | 11.924 | 10.927 | 10.184 |
| Equity | 651 | 893 | 923 | 740 | 883 | 916 | 961 | 1.433 | 1.460 | 1.779 | 2.256 | 1.368 | 714 |
| Long-term debt | 0 | 884 | 696 | 1.428 | 1.230 | 1.989 | 2.372 | 3.037 | 2.935 | 3.186 | 3.856 | 3.698 | 2.741 |
| Short-term debt | 2.691 | 2.097 | 2.453 | 3.134 | 3.195 | 2.923 | 3.342 | 4.425 | 4.843 | 3.785 | 5.289 | 5.587 | 6.559 |
| Total debt | 2.691 | 2.981 | 3.149 | 4.562 | 4.425 | 4.912 | 5.714 | 7.462 | 7.778 | 6.971 | 9.145 | 9.286 | 9.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bonde Invest Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stougaard Bonde | Management | 0 companies |