| Revenue | DKK -81K | -145% |
| EBITDA | DKK -81K | -148% |
| Net profit | DKK -126K | -203% |
| Total assets | DKK 359K | -19% |
| Equity | DKK -699K | -22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.519 | 9.401 | 4.633 | 3.027 | 3.385 | 1.756 | 6.292 | 8.677 | 5.445 | 2.042 | 762 | 180 | -81 |
| Staff expenses | -2.472 | -2.750 | -2.204 | -2.096 | -1.661 | -2.073 | -2.883 | -2.790 | -3.292 | -13 | -12 | -0 | -0 |
| EBITDA | 819 | 862 | 2.429 | 931 | 1.724 | -322 | 3.063 | 4.794 | -996 | 467 | 125 | 171 | -81 |
| Depreciation & amort. | 545 | 540 | -961 | -1.494 | -1.294 | -1.164 | -886 | -854 | -79 | -0 | -0 | -0 | -0 |
| EBIT | 273 | 322 | 1.468 | -563 | 430 | -1.486 | 2.176 | 3.941 | -1.075 | 467 | 125 | 171 | -81 |
| Net financials | 18 | -314 | -339 | -444 | -458 | -438 | -1.027 | -1.073 | -986 | -238 | -82 | -48 | -45 |
| Profit before tax | 20 | 8 | 1.130 | -1.007 | -28 | -1.923 | 1.149 | 2.868 | -2.061 | 229 | 43 | 123 | -126 |
| Tax | 5 | 6 | 265 | -234 | 6 | -428 | 263 | 640 | -447 | 48 | 162 | -0 | -0 |
| Net profit | 15 | 2 | 865 | -773 | -34 | -1.495 | 886 | 2.228 | -1.614 | 181 | -119 | 123 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.728 | 6.542 | 13.754 | 12.612 | 10.761 | 18.493 | 18.238 | 21.615 | 7.996 | 443 | 344 | 443 | 359 |
| Equity | 268 | 271 | 1.135 | 362 | 328 | -1.167 | -1.373 | 855 | -759 | -577 | -696 | -573 | -699 |
| Long-term debt | 2.081 | 1.746 | 7.085 | 6.636 | 5.086 | 5.884 | 5.582 | 7.228 | 256 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.351 | 4.492 | 5.235 | 5.549 | 5.277 | 13.776 | 14.029 | 13.295 | 8.499 | 1.021 | 1.040 | 1.016 | 1.059 |
| Total debt | 5.432 | 6.239 | 12.320 | 12.185 | 10.362 | 19.660 | 19.611 | 20.523 | 8.755 | 1.021 | 1.040 | 1.016 | 1.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Skotte | Management | 0 companies |