| Revenue | DKK 243K | +14% |
| EBITDA | DKK 243K | +14% |
| Net profit | DKK 82K | +37% |
| Total assets | DKK 3,2M | +21% |
| Equity | DKK 944K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 75 | 104 | 111 | 111 | 117 | 203 | 263 | 202 | 278 | 429 | 213 | 243 |
| Staff expenses | -39 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | 55 | 104 | 111 | 111 | 117 | 203 | 263 | 202 | 278 | 429 | 213 | 243 |
| Depreciation & amort. | -22 | -30 | -31 | -31 | -31 | -32 | -46 | -59 | -61 | -63 | -61 | -50 | -50 |
| EBIT | -25 | 24 | 73 | 79 | 79 | 84 | 157 | 204 | 141 | 215 | 368 | 163 | 193 |
| Net financials | -46 | -38 | -33 | -22 | -21 | -72 | -92 | -77 | -75 | -73 | -63 | -86 | -88 |
| Profit before tax | -71 | -14 | 39 | 57 | 58 | 12 | 65 | 128 | 66 | 141 | 305 | 77 | 105 |
| Tax | -16 | -1 | 9 | 13 | 13 | 3 | 15 | 27 | 7 | 22 | 69 | 17 | 23 |
| Net profit | -54 | -13 | 31 | 44 | 46 | 10 | 50 | 100 | 59 | 119 | 236 | 60 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.531 | 2.201 | 1.938 | 1.909 | 1.892 | 2.780 | 3.881 | 3.762 | 3.820 | 5.158 | 2.684 | 2.640 | 3.195 |
| Equity | 1.046 | 833 | 863 | 882 | 928 | 938 | 988 | 1.088 | 1.147 | 1.266 | 802 | 862 | 944 |
| Long-term debt | 1.091 | 1.038 | 976 | 917 | 856 | 1.497 | 2.398 | 2.033 | 1.790 | 1.535 | 672 | 445 | 364 |
| Short-term debt | 394 | 331 | 99 | 109 | 106 | 346 | 496 | 638 | 874 | 2.357 | 1.178 | 1.292 | 1.839 |
| Total debt | 1.485 | 1.369 | 1.075 | 1.026 | 962 | 1.843 | 2.893 | 2.671 | 2.663 | 3.892 | 1.850 | 1.737 | 2.203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2016 | — | — |
PN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet MDS ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Danielsen | Management | 0 companies |
| Preben Nørgaard Danielsen | Management | 0 companies |