| Revenue | DKK -1,8M | -1% |
| EBITDA | DKK -5,6M | -15% |
| Net profit | DKK 950K | +161% |
| Total assets | DKK 109,8M | -9% |
| Equity | DKK 56,6M | +2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -3 | -3 | -16 | -46 | -132 | -384 | -728 | -772 | -800 | -1.211 | -1.810 | -1.790 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.694 | -2.437 | -2.508 | -2.226 | -3.025 | -3.780 |
| EBITDA | -3 | -3 | -3 | -3 | -16 | -46 | -132 | -384 | -3.422 | -3.209 | -3.308 | -3.437 | -4.835 | -5.570 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -42 | -53 | -53 | -53 | -60 | -60 |
| EBIT | -3 | -3 | -3 | -3 | -16 | -46 | -132 | -384 | -3.464 | -3.262 | -3.361 | -3.490 | -4.895 | -5.631 |
| Net financials | 0 | 5 | 9 | 22 | 3.392 | 18.290 | 14.043 | 6.289 | 17.391 | 3.144 | 11.116 | -4.569 | 2.023 | 4.999 |
| Profit before tax | -3 | 2 | 6 | 18 | 3.377 | 18.244 | 13.911 | 5.905 | 13.927 | -118 | 7.755 | -8.059 | -2.872 | -632 |
| Tax | -1 | 0 | 1 | -1 | -3 | -14 | -19 | -71 | -862 | -787 | -806 | -883 | -1.314 | -1.582 |
| Net profit | -2 | 1 | 4 | 19 | 3.380 | 18.258 | 13.930 | 5.976 | 14.789 | 670 | 8.561 | -7.176 | -1.558 | 950 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 125 | 130 | 151 | 3.541 | 25.669 | 39.953 | 52.805 | 130.641 | 104.702 | 117.230 | 114.893 | 120.483 | 109.845 |
| Equity | 120 | 121 | 126 | 145 | 3.525 | 21.783 | 35.713 | 41.689 | 56.478 | 55.801 | 64.362 | 57.186 | 55.628 | 56.578 |
| Long-term debt | 2 | 0 | 0 | 1 | 4 | 18 | 36 | 105 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 3 | 5 | 6 | 16 | 3.886 | 4.217 | 11.117 | 74.163 | 48.901 | 52.868 | 57.707 | 64.855 | 53.267 |
| Total debt | 6 | 3 | 5 | 6 | 16 | 3.886 | 4.217 | 11.117 | 74.163 | 48.901 | 52.868 | 57.707 | 64.855 | 53.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SANDAL HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sandal | Management | 0 companies |