| Revenue | DKK 4M | -48% |
| EBITDA | DKK 785K | -84% |
| Net profit | DKK -845K | -130% |
| Total assets | DKK 34,9M | +15% |
| Equity | DKK 11,1M | -3% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.733 | 2.590 | 7.635 | 5.787 | 2.700 | 11.033 | 8.598 | 2.771 | 5.440 | 7.710 | 4.042 |
| Staff expenses | -1.128 | -1.845 | -1.781 | -1.939 | -2.146 | -2.875 | -2.839 | -2.573 | -2.874 | -2.721 | -3.215 |
| EBITDA | 605 | 745 | 5.853 | 3.848 | 554 | 8.157 | 5.759 | 197 | 2.565 | 4.990 | 785 |
| Depreciation & amort. | -706 | -873 | -908 | -945 | -984 | -1.003 | -1.058 | -1.272 | -1.186 | -1.114 | -1.084 |
| EBIT | -101 | -128 | 4.945 | 2.903 | -431 | 7.154 | 4.701 | -1.075 | 1.379 | 3.876 | -299 |
| Net financials | -1.043 | -1.041 | -1.264 | -1.379 | -850 | -739 | -457 | -351 | -339 | 445 | -1.488 |
| Profit before tax | -1.144 | -1.169 | 3.681 | 1.523 | -1.281 | 6.415 | 4.244 | -1.426 | 938 | 3.375 | -781 |
| Tax | -234 | -254 | 736 | 380 | -281 | 1.249 | 1.098 | -216 | 159 | 523 | 64 |
| Net profit | -910 | -915 | 2.945 | 1.143 | -1.000 | 5.166 | 3.146 | -1.209 | 779 | 2.852 | -845 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.725 | 31.260 | 35.003 | 30.020 | 28.441 | 31.806 | 29.921 | 27.204 | 30.939 | 30.500 | 34.945 |
| Equity | -410 | -1.325 | 1.621 | 476 | -1.011 | 4.665 | 7.811 | 6.602 | 7.927 | 11.442 | 11.135 |
| Long-term debt | 29.000 | 26.491 | 23.776 | 21.192 | 18.992 | 16.273 | 13.536 | 10.797 | 8.086 | 12.802 | 12.120 |
| Short-term debt | 3.135 | 6.094 | 9.030 | 8.028 | 10.460 | 10.020 | 7.602 | 8.672 | 12.666 | 3.822 | 9.429 |
| Total debt | 32.135 | 32.585 | 32.806 | 29.220 | 29.452 | 26.293 | 21.138 | 19.469 | 20.752 | 16.624 | 21.549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSF Group ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lund Madsen | Management | 0 companies |