| Revenue | DKK 887K | — |
| EBITDA | DKK 83K | +50% |
| Net profit | DKK 58K | +106% |
| Total assets | DKK 1,7M | +21% |
| Equity | DKK 1,2M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 427 | 496 | 430 | 559 | 879 | 919 | 942 | 510 | — | — | — | 887 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -348 | -287 | -474 | -419 | -804 |
| EBITDA | 150 | 267 | 131 | 117 | 286 | 42 | 114 | 45 | 162 | 124 | 165 | 55 | 83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 | -42 | -42 | -0 | -0 |
| EBIT | 150 | 267 | 131 | 117 | 286 | 42 | 114 | 45 | 125 | 81 | 122 | 55 | 83 |
| Net financials | -3 | -4 | -5 | 11 | -2 | -40 | -43 | -17 | -21 | -13 | -15 | -19 | -8 |
| Profit before tax | 153 | 264 | 125 | 127 | 284 | 1 | 71 | -83 | 104 | 68 | 107 | 36 | 75 |
| Tax | 27 | 66 | 29 | 28 | 49 | 0 | 16 | -6 | 23 | 15 | 29 | 8 | 17 |
| Net profit | 126 | 198 | 96 | 99 | 235 | 1 | 55 | 21 | 81 | 53 | 79 | 28 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 351 | 700 | 696 | 434 | 421 | 424 | 796 | 576 | 1.290 | 1.112 | 1.423 | 1.418 | 1.714 |
| Equity | 152 | 351 | 447 | 546 | 781 | 782 | 837 | 858 | 939 | 993 | 1.071 | 1.098 | 1.151 |
| Long-term debt | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 15 | 24 | 8 | 17 |
| Short-term debt | 172 | 349 | 250 | 112 | 360 | 358 | 41 | 282 | 328 | 104 | 328 | 313 | 547 |
| Total debt | 198 | 349 | 250 | 112 | 360 | 358 | 41 | 282 | 351 | 119 | 352 | 321 | 564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKJOLDAGER HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Skjoldager | Chief Executive Officer | 0 companies |