| Revenue | DKK -206K | -204% |
| EBITDA | DKK -216K | -314% |
| Net profit | DKK -138K | -258% |
| Total assets | DKK 213K | -20% |
| Equity | DKK 19K | -88% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 331 | 323 | 497 | 486 | 869 | 198 | -206 |
| Staff expenses | -293 | -425 | -311 | -327 | -984 | -97 | -10 |
| EBITDA | 38 | -102 | 186 | 159 | -114 | 101 | -216 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 38 | -102 | 186 | 159 | -114 | 101 | -216 |
| Net financials | -16 | -29 | -36 | -17 | -23 | -14 | 78 |
| Profit before tax | 22 | -71 | 149 | 141 | -137 | 88 | -138 |
| Tax | 7 | 30 | 40 | 38 | -0 | -0 | -0 |
| Net profit | 15 | -101 | 109 | 103 | -137 | 88 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 382 | 361 | 793 | 1.485 | 1.020 | 265 | 213 |
| Equity | 95 | -6 | 103 | 207 | 70 | 157 | 19 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 287 | 367 | 690 | 1.278 | 950 | 108 | 194 |
| Total debt | 287 | 367 | 690 | 1.278 | 950 | 108 | 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G.O. HOLDING A/S | Company | 50.0% | 50.0% | 2015 |
3STONE HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Steen Nielsen | Management | 0 companies |
| Annette Steen Nielsen | Board of Directors | 0 companies |
| Henning Skouborg | Board of Directors | 0 companies |
| Mark Skriver Ostersen Nielsen | Board of Directors | 0 companies |