| Revenue | DKK 137K | -48% |
| EBITDA | DKK 137K | -48% |
| Net profit | DKK 36K | -69% |
| Total assets | DKK 3,7M | -2% |
| Equity | DKK 752K | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 630 | -13 | -19 | -18 | -5 | -46 | 206 | 225 | 346 | 281 | 251 | 267 | 261 | 137 |
| Staff expenses | -295 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -426 | -13 | -19 | -18 | -5 | -46 | 206 | 225 | 346 | 281 | 251 | 267 | 261 | 137 |
| Depreciation & amort. | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -458 | -13 | -19 | -18 | -5 | -46 | 206 | 225 | 346 | 281 | 251 | 267 | 261 | 137 |
| Net financials | -17 | 202 | -12 | -12 | -15 | -81 | -95 | -46 | -49 | -27 | -31 | -89 | -95 | -90 |
| Profit before tax | -475 | 189 | -31 | -30 | -20 | -127 | 110 | 179 | 298 | 254 | 220 | 178 | 166 | 47 |
| Tax | -143 | 47 | 0 | 61 | 1 | -25 | -68 | 47 | 16 | 56 | 48 | 36 | 49 | 11 |
| Net profit | -332 | 141 | -31 | -91 | -21 | -103 | 178 | 132 | 282 | 198 | 171 | 142 | 118 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 253 | 74 | 143 | 21 | 17 | 3.158 | 3.720 | 3.936 | 4.138 | 4.134 | 4.242 | 3.777 | 3.772 | 3.694 |
| Equity | -252 | -111 | -142 | -233 | -254 | -356 | -178 | -46 | 236 | 434 | 605 | 597 | 715 | 752 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.367 | 3.261 | 3.162 | 3.086 | 2.968 | 2.839 | 2.782 | 2.776 |
| Short-term debt | 505 | 184 | 285 | 254 | 271 | 3.514 | 531 | 721 | 740 | 615 | 669 | 341 | 263 | 156 |
| Total debt | 505 | 184 | 285 | 254 | 271 | 3.514 | 3.898 | 3.982 | 3.903 | 3.700 | 3.637 | 3.180 | 3.045 | 2.932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
TV Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. SEVERIN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Severin Jensen | Management | 0 companies |
| Thomas Vincent Casmose | Management | 0 companies |