| Revenue | DKK 1,1M | -73% |
| EBITDA | DKK 682K | -81% |
| Net profit | DKK 2K | -100% |
| Total assets | DKK 20,1M | +57% |
| Equity | DKK 3,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 398 | 1.724 | 724 | 731 | -244 | -23 | -20 | -12 | -14 | -6 | 869 | 4.021 | 1.104 |
| Staff expenses | -0 | -387 | -423 | -422 | -424 | -319 | -0 | -0 | -141 | -359 | -392 | -354 | -422 |
| EBITDA | 398 | 1.337 | 301 | 309 | -668 | -342 | -20 | -12 | -154 | -365 | 477 | 3.667 | 682 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 398 | 1.337 | 301 | 309 | -668 | -342 | -20 | -12 | -154 | -365 | 477 | 3.667 | 682 |
| Net financials | -62 | -68 | -75 | -264 | 0 | -34 | -18 | 0 | -0 | -1 | 9 | -475 | -679 |
| Profit before tax | 336 | 1.270 | 226 | 45 | -668 | -376 | -37 | -12 | -155 | -366 | 486 | 3.192 | 2 |
| Tax | 87 | 318 | 58 | 61 | -0 | -0 | -0 | -0 | -34 | -80 | 107 | 122 | -0 |
| Net profit | 250 | 951 | 167 | -17 | -668 | -376 | -37 | -12 | -121 | -285 | 379 | 3.071 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.104 | 5.416 | 7.050 | 5.084 | 790 | 2.024 | 1.179 | 1.153 | 238 | 80 | 1.406 | 12.775 | 20.081 |
| Equity | 330 | 1.281 | 1.448 | 1.432 | 613 | 237 | 200 | 188 | 67 | -218 | 161 | 3.231 | 3.234 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.774 | 4.135 | 5.602 | 3.652 | 177 | 1.787 | 979 | 965 | 172 | 299 | 1.245 | 9.543 | 16.847 |
| Total debt | 5.774 | 4.135 | 5.602 | 3.652 | 177 | 1.787 | 979 | 965 | 172 | 299 | 1.245 | 9.543 | 16.847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
PJ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Staal Invest ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Staal Jensen | Management | 0 companies |
| Per Jakob Bjerre Haagensen | Management | 0 companies |