| Revenue | DKK 1,7M | -24% |
| EBITDA | DKK 334K | -38% |
| Net profit | DKK 247K | -30% |
| Total assets | DKK 2,8M | -15% |
| Equity | DKK 1,8M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.826 | 1.013 | 1.974 | 1.428 | 1.901 | 2.606 | 2.016 | 2.160 | 1.414 | 2.290 | 3.598 | 2.259 | 1.723 |
| Staff expenses | -922 | -1.074 | -1.347 | -1.094 | -1.094 | -1.187 | -1.217 | -1.396 | -1.282 | -1.376 | -1.399 | -1.722 | -1.389 |
| EBITDA | 903 | -61 | 627 | 334 | 559 | 1.420 | 798 | 765 | 132 | 914 | 2.200 | 538 | 334 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -38 | -50 | -50 | -50 | -13 |
| EBIT | 903 | -61 | 627 | 334 | 559 | 1.420 | 798 | 765 | 94 | 864 | 2.150 | 487 | 321 |
| Net financials | -1 | -6 | -14 | -3 | -1 | -5 | -13 | -7 | -7 | -8 | -3 | -19 | -4 |
| Profit before tax | 902 | -67 | 613 | 331 | 558 | 1.414 | 785 | 758 | 88 | 856 | 2.146 | 469 | 317 |
| Tax | 228 | -0 | 139 | 78 | 123 | 312 | 175 | 168 | 20 | 190 | 477 | 114 | 70 |
| Net profit | 675 | -67 | 475 | 252 | 435 | 1.103 | 610 | 590 | 67 | 666 | 1.669 | 355 | 247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.414 | 1.512 | 1.214 | 1.318 | 1.725 | 2.586 | 2.056 | 1.999 | 2.020 | 2.071 | 4.668 | 3.336 | 2.848 |
| Equity | — | 38 | 512 | 515 | 729 | 1.412 | 1.222 | 1.312 | 880 | 1.546 | 2.915 | 1.870 | 1.817 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 111 | 0 | 0 | 0 | 0 |
| Short-term debt | 659 | 1.475 | 701 | 803 | 995 | 1.174 | 833 | 625 | 1.026 | 525 | 1.753 | 1.466 | 1.031 |
| Total debt | 659 | 1.475 | 701 | 803 | 995 | 1.174 | 833 | 687 | 1.137 | 525 | 1.753 | 1.466 | 1.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN SVANE ApS | Company | 50.0% | 50.0% | 2011 |
GLADMAND ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Svane | Management | 0 companies |