| Revenue | DKK 0 | — |
| EBITDA | DKK -10K | -5% |
| Net profit | DKK 1,7M | +9% |
| Total assets | DKK 19,1M | +11% |
| Equity | DKK 18,7M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | -6 | -8 | 1.875 | -8 | -8 | -8 | -8 | -9 | -9 | -9 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6 | -6 | -8 | 1.875 | -8 | -8 | -8 | -8 | -9 | -9 | -9 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -6 | -6 | -8 | 1.875 | -8 | -8 | -8 | -8 | -9 | -9 | -9 | -10 |
| Net financials | 1.026 | 1.006 | 1.979 | 1.011 | 2.144 | 2.137 | 1.442 | 2.000 | 1.402 | 2.181 | -788 | 1.873 | 2.033 |
| Profit before tax | 1.021 | 999 | 1.973 | 1.003 | 2.136 | 2.129 | 1.434 | 1.992 | 1.394 | 2.172 | -797 | 1.864 | 2.023 |
| Tax | 9 | 27 | 34 | 29 | 56 | 77 | -55 | 200 | 63 | 281 | -410 | 262 | 284 |
| Net profit | 1.013 | 972 | 1.939 | 974 | 2.081 | 2.052 | 1.489 | 1.792 | 1.331 | 1.891 | -387 | 1.602 | 1.739 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.945 | 2.932 | 4.791 | 5.746 | 7.742 | 9.817 | 11.184 | 13.043 | 14.370 | 16.222 | 15.497 | 17.270 | 19.090 |
| Equity | 1.884 | 2.808 | 4.698 | 5.622 | 7.652 | 9.653 | 11.089 | 12.827 | 14.102 | 15.936 | 15.492 | 17.035 | 18.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 61 | 124 | 93 | 124 | 90 | 165 | 95 | 216 | 269 | 286 | 5 | 234 | 377 |
| Total debt | 61 | 124 | 93 | 124 | 90 | 165 | 95 | 216 | 269 | 286 | 5 | 234 | 377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Søborg Høyer | Management | 0 companies |