| Revenue | DKK 246K | -34% |
| EBITDA | DKK 17K | +17% |
| Net profit | DKK 16K | +20% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK 686K | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -270 | 50 | 476 | 800 | 1.003 | 147 | 378 | 71 | 394 | 750 | 372 | 246 |
| Staff expenses | -0 | -0 | -0 | -0 | -367 | -411 | -362 | -46 | -51 | -214 | -556 | -343 | -216 |
| EBITDA | -10 | -270 | 80 | 286 | 321 | 420 | -311 | 278 | 19 | 166 | 178 | 15 | 17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -270 | 80 | 286 | 321 | 420 | -311 | 278 | 14 | 166 | 178 | 15 | 17 |
| Net financials | 0 | -62 | 0 | -86 | -52 | -0 | -10 | -2 | -21 | -5 | -4 | 3 | 2 |
| Profit before tax | -10 | -270 | 80 | 252 | 269 | 420 | -320 | 275 | -7 | 160 | 174 | 18 | 20 |
| Tax | -0 | -68 | 20 | 55 | 75 | 92 | -70 | 62 | 3 | 36 | 40 | 5 | 4 |
| Net profit | -10 | -203 | 60 | 196 | 194 | 328 | -250 | 214 | -10 | 124 | 134 | 13 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 271 | 128 | 585 | 1.089 | 985 | 1.265 | 611 | 635 | 657 | 1.077 | 1.327 | 1.045 | 1.057 |
| Equity | 70 | -133 | -73 | 123 | 317 | 645 | 395 | 609 | 599 | 723 | 857 | 870 | 686 |
| Long-term debt | 0 | 0 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 261 | 408 | 965 | 668 | 620 | 215 | 26 | 57 | 353 | 469 | 175 | 371 |
| Total debt | 201 | 261 | 658 | 965 | 668 | 620 | 215 | 26 | 57 | 353 | 469 | 175 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Stockmarr | Management | 0 companies |