| Revenue | DKK 277K | +9% |
| EBITDA | DKK 76K | +673% |
| Net profit | DKK 520K | +0% |
| Total assets | DKK 16,2M | +3% |
| Equity | DKK 14,6M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | -11 | -15 | 42 | 67 | 198 | 218 | 317 | 284 | 446 | 146 | 255 | 277 |
| Staff expenses | -0 | -0 | -281 | -256 | -227 | -136 | -134 | -157 | -174 | -159 | -174 | -224 | -201 |
| EBITDA | 94 | -40 | -458 | -296 | -194 | 40 | 38 | 122 | -5 | 152 | -137 | 10 | 76 |
| Depreciation & amort. | 40 | -105 | -102 | -80 | -76 | -43 | -40 | -36 | -50 | -57 | -114 | -150 | -152 |
| EBIT | 54 | -145 | -559 | -376 | -270 | -2 | -2 | 86 | -55 | 95 | -251 | -140 | -76 |
| Net financials | 526 | 1.125 | 950 | 802 | 1.074 | 350 | 1.034 | 1.919 | 3.598 | 2.600 | 1.604 | 718 | 596 |
| Profit before tax | 580 | 980 | 391 | 426 | 804 | 348 | 1.033 | 2.005 | 3.543 | 2.695 | 1.352 | 577 | 520 |
| Tax | 9 | -36 | -13 | -9 | -14 | 1 | -0 | 6 | 4 | -1 | 6 | 57 | -0 |
| Net profit | 571 | 1.016 | 405 | 436 | 818 | 347 | 1.033 | 1.998 | 3.539 | 2.696 | 1.346 | 520 | 520 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.368 | 2.315 | 2.505 | 2.894 | 4.689 | 5.258 | 6.010 | 9.382 | 12.328 | 15.293 | 15.017 | 15.802 | 16.221 |
| Equity | — | 2.150 | 2.400 | 2.784 | 3.425 | 3.790 | 4.650 | 6.577 | 9.566 | 12.084 | 13.262 | 13.977 | 14.607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.332 | 1.266 | 1.199 | 1.135 | 1.066 | 996 |
| Short-term debt | 128 | 165 | 105 | 110 | 1.264 | 1.468 | 1.360 | 1.473 | 1.496 | 2.011 | 621 | 759 | 618 |
| Total debt | 128 | 165 | 105 | 110 | 1.264 | 1.468 | 1.360 | 2.806 | 2.762 | 3.209 | 1.756 | 1.825 | 1.614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Schade Larsen | Chief Executive Officer | 0 companies |