| Revenue | DKK -15K | +12% |
| EBITDA | DKK -15K | -12% |
| Net profit | DKK 1,3M | -9% |
| Total assets | DKK 17,2M | +6% |
| Equity | DKK 14,2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.063 | 1.942 | 1.673 | 4.246 | 4.393 | 4.157 | 5.741 | 3.264 | -12 | 0 | -29 | -13 | -13 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.058 | 1.884 | 1.665 | 4.238 | 4.368 | 4.138 | 5.839 | 3.248 | -25 | -23 | -29 | -13 | -13 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.058 | 1.884 | 1.665 | 4.238 | 4.368 | 4.138 | 5.839 | 3.248 | -25 | -23 | -29 | -13 | -13 | -15 |
| Net financials | 42 | 58 | 87 | 120 | 187 | 385 | 385 | 451 | -15 | -79 | -737 | 749 | 1.806 | 1.655 |
| Profit before tax | 1.100 | 1.941 | 1.752 | 4.358 | 4.555 | 4.523 | 6.225 | 3.699 | -39 | -102 | -766 | 736 | 1.793 | 1.640 |
| Tax | 298 | 418 | 419 | 1.028 | 1.010 | 1.005 | 1.380 | 1.013 | -0 | -31 | -0 | -0 | 388 | 361 |
| Net profit | 802 | 1.523 | 1.333 | 3.330 | 3.545 | 3.518 | 4.845 | 2.686 | -39 | -71 | -766 | 736 | 1.405 | 1.279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.066 | 4.844 | 7.353 | 11.568 | 15.309 | 19.956 | 17.871 | 20.787 | 14.943 | 14.907 | 13.892 | 14.454 | 16.162 | 17.205 |
| Equity | 1.127 | 2.650 | 3.983 | 7.313 | 10.859 | 14.377 | 12.421 | 13.107 | 11.568 | 11.497 | 10.731 | 11.466 | 12.871 | 14.150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 360 | 307 |
| Short-term debt | 1.347 | 1.651 | 2.824 | 3.678 | 3.819 | 4.956 | 4.750 | 7.680 | 3.375 | 3.410 | 3.161 | 2.988 | 2.930 | 2.748 |
| Total debt | 1.347 | 1.651 | 2.824 | 3.678 | 3.819 | 4.956 | 4.750 | 7.680 | 3.375 | 3.410 | 3.161 | 2.988 | 3.290 | 3.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MST3329 HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Sthyr | Management | 0 companies |