| Revenue | DKK -27K | +20% |
| EBITDA | DKK -27K | +88% |
| Net profit | DKK 5,8M | -70% |
| Total assets | DKK 152,1M | +6% |
| Equity | DKK 114,3M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -16 | -19 | -26 | -48 | -17 | -47 | -23 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | -1 | -10 | -10 | -13 | -16 | -19 | -26 | -48 | -98 | -393 | -221 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -1 | -10 | -10 | -13 | -16 | -19 | -26 | -48 | -98 | -393 | -221 | -27 |
| Net financials | 1 | 29 | -4 | -345 | 6.181 | 12.451 | 1.688 | 3.387 | 12.474 | 17.450 | 35.919 | 19.597 | 5.777 |
| Profit before tax | 0 | 29 | -14 | -354 | 5.375 | 12.435 | 1.669 | 3.361 | 12.426 | 17.352 | 35.526 | 19.376 | 5.750 |
| Tax | 0 | 7 | -4 | -83 | -3 | -336 | -170 | -152 | -92 | -227 | -138 | -0 | -93 |
| Net profit | 0 | 22 | -11 | -271 | 5.378 | 12.772 | 1.839 | 3.513 | 12.518 | 17.579 | 35.664 | 19.376 | 5.843 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 108 | 101 | 18.807 | 27.391 | 39.624 | 39.966 | 40.642 | 83.245 | 116.610 | 121.179 | 143.753 | 152.074 |
| Equity | 80 | 102 | 91 | -180 | 5.198 | 17.969 | 19.808 | 23.321 | 35.840 | 53.418 | 89.082 | 108.458 | 114.302 |
| Long-term debt | 0 | 0 | 0 | 18.900 | 22.100 | 21.645 | 20.149 | 17.308 | 47.393 | 63.179 | 32.077 | 35.275 | 37.752 |
| Short-term debt | 1 | 6 | 10 | 87 | 94 | 10 | 9 | 13 | 13 | 13 | 19 | 19 | 21 |
| Total debt | 1 | 6 | 10 | 18.987 | 22.194 | 21.655 | 20.158 | 17.321 | 47.405 | 63.192 | 32.096 | 35.294 | 37.773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS2 Holding ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Asmund Christensen | Management | 0 companies |