| Revenue | DKK -10K | -91% |
| EBITDA | DKK -10K | +91% |
| Net profit | DKK -10K | +92% |
| Total assets | DKK 0 | — |
| Equity | DKK -287K | -4% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.646 | 2.870 | 2.350 | 2.463 | 2.258 | 2.602 | 3.603 | -129 | -113 | -10 |
| Staff expenses | -1.918 | -2.118 | -1.635 | -2.203 | -2.002 | -2.594 | -3.050 | -0 | -0 | -0 |
| EBITDA | 728 | 752 | 716 | 259 | 256 | 7 | 553 | -129 | -113 | -10 |
| Depreciation & amort. | -463 | -521 | -540 | -406 | -255 | -150 | -131 | -0 | -0 | -0 |
| EBIT | 265 | 231 | 176 | -147 | 1 | -143 | 422 | -129 | -113 | -10 |
| Net financials | -142 | -100 | -70 | -45 | -20 | -30 | -17 | -276 | -8 | 0 |
| Profit before tax | 122 | 131 | 106 | -192 | -19 | -173 | 402 | -406 | -121 | -10 |
| Tax | 31 | 40 | 21 | -34 | -2 | -37 | 119 | -0 | -0 | -0 |
| Net profit | 91 | 91 | 85 | -158 | -17 | -136 | 283 | -406 | -121 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.425 | 1.987 | 1.555 | 1.187 | 1.166 | 766 | 708 | 100 | 0 | 0 |
| Equity | 102 | 193 | 278 | 120 | 103 | -33 | 250 | -156 | -277 | -287 |
| Long-term debt | 851 | 852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 214 |
| Short-term debt | 1.472 | 942 | 1.277 | 1.068 | 1.063 | 799 | 458 | 256 | 277 | 73 |
| Total debt | 2.323 | 1.794 | 1.277 | 1.068 | 1.063 | 799 | 458 | 256 | 277 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2010 | — | — |
ML Management | Management | 2010 | — | — |
FB | Audit | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LISTOV-SAABYE INVEST ApS | Company | 50.0% | 50.0% | 2010 |
MSH-GROUP ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Listov-Saabye | Management | 0 companies |
| Michael Listov-Raunkjær | Management | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |