| Revenue | DKK -41K | -141% |
| EBITDA | DKK -86K | -187% |
| Net profit | DKK -50K | -154% |
| Total assets | DKK 705K | -15% |
| Equity | DKK 692K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 21 | 548 | 328 | 244 | 42 | 450 | 936 | 42 | -48 | -32 | 99 | -41 |
| Staff expenses | -211 | -270 | -439 | -41 | -28 | -23 | -3 | -216 | -303 | -348 | -112 | -0 | -45 |
| EBITDA | -86 | -249 | 109 | 287 | 216 | 19 | 680 | 719 | -261 | -396 | -144 | 99 | -86 |
| Depreciation & amort. | -0 | -32 | -55 | -55 | -55 | -26 | 117 | -7 | -13 | -13 | -3 | -0 | -0 |
| EBIT | -86 | -281 | 54 | 232 | 161 | -7 | 563 | 713 | -274 | -409 | -147 | 99 | -86 |
| Net financials | -2 | -0 | 0 | -1 | 0 | 0 | -0 | 0 | 4 | 7 | 19 | 21 | 21 |
| Profit before tax | -45 | -281 | 54 | 232 | 161 | -7 | 563 | 713 | -270 | -402 | -129 | 120 | -65 |
| Tax | 21 | -58 | 15 | 51 | 36 | -2 | 124 | 157 | -58 | -87 | -28 | 27 | -14 |
| Net profit | -66 | -223 | 39 | 180 | 125 | -6 | 439 | 555 | -213 | -314 | -100 | 93 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85 | 388 | 254 | 495 | 619 | 424 | 921 | 1.602 | 1.188 | 814 | 712 | 834 | 705 |
| Equity | 67 | -7 | 33 | 213 | 338 | 332 | 772 | 1.327 | 1.114 | 800 | 699 | 792 | 692 |
| Long-term debt | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 395 | 221 | 282 | 281 | 92 | 142 | 268 | 74 | 14 | 13 | 42 | 13 |
| Total debt | 18 | 395 | 221 | 282 | 281 | 92 | 142 | 268 | 74 | 14 | 13 | 42 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEDERGAARD GROUP ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Samsøe Nedergaard | Chief Executive Officer | 0 companies |