| Revenue | DKK -10K | -59% |
| EBITDA | DKK -10K | +59% |
| Net profit | DKK -24K | -100% |
| Total assets | DKK 2,3M | -1% |
| Equity | DKK 1,9M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -10 | -11 | -11 | -12 | -11 | -24 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -10 | -11 | -11 | -12 | -11 | -24 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -10 | -11 | -11 | -12 | -11 | -24 | -10 |
| Net financials | 3.155 | 1.821 | 1.013 | 2.115 | 2.151 | 2.513 | 24.888 | -11 |
| Profit before tax | 3.146 | 1.811 | 1.002 | 2.104 | 2.140 | 2.503 | 24.864 | -20 |
| Tax | -287 | -223 | -217 | -132 | -102 | -70 | -30 | 3 |
| Net profit | 3.433 | 2.034 | 1.219 | 2.236 | 2.241 | 2.573 | 24.894 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 22.946 | 26.204 | 22.521 | 25.015 | 24.917 | 23.709 | 2.310 | 2.293 |
| Equity | 5.311 | 7.385 | 8.186 | 10.500 | 12.342 | 14.706 | 1.900 | 1.876 |
| Long-term debt | 8.194 | 8.194 | 7.994 | 7.994 | 7.994 | 5.994 | 0 | 0 |
| Short-term debt | 9.441 | 10.625 | 6.341 | 6.521 | 4.581 | 3.009 | 410 | 417 |
| Total debt | 17.635 | 18.819 | 14.335 | 14.515 | 12.575 | 9.003 | 410 | 417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JANCA ApS | Company | 50.0% | 50.0% | 2011 |
Knudsen Consulting Aps | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Slot Knudsen | Management | 0 companies |
| Lone Overgaard Larsen | Board of Directors | 0 companies |
| Teresa Lee Knudsen | Board of Directors | 0 companies |
| Henning Michael Larsen | Chairman | 0 companies |