| Revenue | DKK -38K | +0% |
| EBITDA | DKK -38K | +0% |
| Net profit | DKK -62K | +63% |
| Total assets | DKK 1,8M | +1% |
| Equity | DKK 864K | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.237 | 3.367 | 4.835 | -4.686 | -2.136 | -968 | 89 | -19 | -30 | -34 | -49 | -30 | -39 | -38 |
| Staff expenses | -2.930 | -4.003 | -4.330 | -4.067 | -4.145 | -1.623 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 307 | -636 | 504 | -8.753 | -6.281 | -2.591 | 89 | -19 | -30 | -34 | -49 | -30 | -39 | -38 |
| Depreciation & amort. | -693 | -1.452 | -2.435 | -10.668 | -80 | -109 | -0 | -12 | -37 | -37 | -25 | -25 | -0 | -0 |
| EBIT | -386 | -2.088 | -1.931 | -19.420 | -6.362 | -2.700 | 89 | -32 | -67 | -72 | -74 | -55 | -39 | -38 |
| Net financials | -706 | -527 | 2.788 | 101.179 | 1.147 | -298 | -387 | 326 | 140 | -37 | -20 | -35 | -69 | -31 |
| Profit before tax | -1.093 | -2.615 | 857 | 81.759 | -5.214 | -2.998 | -297 | 294 | 73 | -110 | -94 | -90 | -108 | -69 |
| Tax | -97 | -647 | -785 | -3.108 | 2.828 | -607 | 370 | 78 | 20 | -209 | 443 | -200 | 59 | -7 |
| Net profit | -996 | -1.968 | 1.642 | 84.867 | -8.042 | -2.391 | -667 | 216 | 53 | 98 | -538 | 110 | -166 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.230 | 19.889 | 30.738 | 86.114 | 2.988 | 2.192 | 1.780 | 1.401 | 1.321 | 1.500 | 1.347 | 1.515 | 1.806 | 1.818 |
| Equity | 3.043 | 1.284 | 3.330 | 85.674 | 545 | 580 | 195 | 527 | 405 | 519 | -18 | 92 | 926 | 864 |
| Long-term debt | 127 | 10.577 | 12.369 | 3.881 | 1.053 | 1.660 | 1.233 | 1.150 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.772 | 7.714 | 27.170 | 439 | 2.301 | 1.612 | 1.585 | 874 | 916 | 981 | 1.365 | 1.423 | 880 | 954 |
| Total debt | 7.772 | 18.292 | 27.170 | 439 | 2.301 | 1.612 | 1.585 | 874 | 916 | 981 | 1.365 | 1.423 | 880 | 954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SANDAL HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sandal | Management | 0 companies |
| Bendt Bendtsen | Board of Directors | 0 companies |
| Hanne Marie Sandal | Board of Directors | 0 companies |
| Bjørn Petersen | Chairman | 0 companies |