| Revenue | DKK 614K | -2% |
| EBITDA | DKK 449K | +7% |
| Net profit | DKK 17K | -15% |
| Total assets | DKK 9,7M | +2% |
| Equity | DKK 1,8M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 637 | 1.644 | 2.034 | 1.524 | 2.621 | 784 | 807 | 671 | 597 | 148 | 625 | 614 |
| Staff expenses | -0 | -630 | -1.024 | -1.057 | -993 | -766 | -41 | -50 | -125 | -134 | -183 | -206 | -165 |
| EBITDA | 50 | 612 | 493 | 705 | 532 | 1.855 | 743 | 757 | 546 | 463 | -35 | 419 | 449 |
| Depreciation & amort. | -0 | 302 | 20 | -39 | 93 | -109 | -116 | -104 | -86 | -58 | -58 | -58 | -58 |
| EBIT | 50 | 310 | 473 | 666 | 438 | 1.746 | 628 | 653 | 460 | 404 | -93 | 361 | 391 |
| Net financials | -41 | -70 | -198 | -249 | -682 | -548 | -483 | -543 | -284 | -200 | 682 | -322 | -350 |
| Profit before tax | 9 | 240 | 275 | 417 | -243 | 1.198 | 145 | 110 | 175 | 205 | 589 | 39 | 40 |
| Tax | 4 | 57 | 86 | 95 | -123 | 267 | 43 | 26 | 84 | 59 | 207 | 18 | 23 |
| Net profit | 4 | 183 | 189 | 321 | -120 | 932 | 102 | 84 | 92 | 146 | 382 | 21 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 939 | 3.509 | 6.230 | 9.557 | 14.401 | 13.979 | 13.302 | 13.192 | 10.813 | 9.730 | 9.757 | 9.573 | 9.732 |
| Equity | 142 | 425 | 615 | 936 | 758 | 1.690 | 1.792 | 1.876 | 1.968 | 2.114 | 2.495 | 1.847 | 1.823 |
| Long-term debt | 0 | 2.035 | 3.267 | 3.645 | 10.486 | 9.995 | 9.651 | 9.755 | 7.474 | 5.196 | 5.812 | 5.629 | 5.505 |
| Short-term debt | 797 | 991 | 2.281 | 4.913 | 3.157 | 2.295 | 1.860 | 1.561 | 1.371 | 2.421 | 1.449 | 2.097 | 2.404 |
| Total debt | 797 | 3.026 | 5.548 | 8.559 | 13.643 | 12.289 | 11.511 | 11.316 | 8.845 | 7.617 | 7.261 | 7.726 | 7.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schnefeld | Management | 0 companies |