| Revenue | — | — |
| EBITDA | DKK -11,5M | -385% |
| Net profit | DKK -11,1M | -360% |
| Total assets | DKK 28,9M | -29% |
| Equity | DKK 28,3M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 0 | — | — | — | — | 15.553 | — | -954 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -32 | -31 | 6.900 | 10.730 | 10.005 | 14.216 | 15.530 | 7.831 | -974 | 512 | 10.085 | 4.047 | -11.547 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -32 | -31 | 6.900 | 10.730 | 10.005 | 14.216 | 15.530 | 7.831 | -974 | 512 | 10.085 | 4.047 | -11.547 |
| Net financials | 0 | 4.876 | 3.485 | 7.095 | 10.773 | 10.070 | 14.350 | 15.529 | 7.656 | -931 | 532 | 10.146 | 4.332 | -10.931 |
| Profit before tax | — | 4.844 | 3.454 | 6.948 | 10.746 | 10.048 | 14.324 | 15.505 | 7.621 | -951 | 513 | 10.124 | 4.312 | -10.957 |
| Tax | -0 | -9 | 7 | -23 | -3 | 4 | 17 | -11 | -49 | 8 | -4 | 4 | 54 | 124 |
| Net profit | — | 4.854 | 3.446 | 6.971 | 10.749 | 10.043 | 14.307 | 15.516 | 7.670 | -959 | 517 | 10.120 | 4.258 | -11.081 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 27.288 | 25.249 | 27.937 | 30.821 | 31.364 | 34.981 | 42.282 | 32.903 | 25.551 | 30.703 | 40.603 | 40.374 | 28.865 |
| Equity | — | 3.146 | 25.153 | 27.124 | 26.373 | 26.416 | 32.723 | 36.738 | 31.908 | 24.449 | 24.966 | 35.087 | 39.345 | 28.264 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 |
| Short-term debt | 0 | 1.581 | 96 | 812 | 4.448 | 4.948 | 2.258 | 5.543 | 995 | 1.102 | 5.737 | 5.516 | 1.029 | 476 |
| Total debt | 0 | 1.581 | 96 | 812 | 4.448 | 4.948 | 2.258 | 5.543 | 995 | 1.102 | 5.737 | 5.516 | 1.029 | 601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dan Element Holding ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Sørensen | Management | 0 companies |
| Jesper Bech Sørensen | Board of Directors | 0 companies |
| Trine Sørensen | Chairman | 0 companies |
| Kaj Ove Madsen | Board of Directors | 0 companies |
| Niels Erik Sørensen | Chairman | 0 companies |
| Lars Norgren Kopp | Chairman | 0 companies |
| Jess Bech Sørensen | Board of Directors | 0 companies |