| Revenue | DKK 421K | +1% |
| EBITDA | DKK 421K | +1% |
| Net profit | DKK -220K | +24% |
| Total assets | DKK 2,9M | -20% |
| Equity | DKK 1,2M | -16% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 210 | 130 | 242 | 54 | 119 | 33 | -5 | 36 | -13 | -15 | 253 | 418 | 421 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 210 | 130 | 242 | 54 | 119 | 33 | -5 | 36 | -13 | -15 | 253 | 418 | 421 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -416 | -624 | -624 |
| EBIT | 210 | 130 | 242 | 54 | 119 | 33 | -5 | 36 | -13 | -15 | -162 | -205 | -203 |
| Net financials | 2 | -5 | -3 | 5 | -10 | -27 | -19 | -3 | 1 | 2 | -6 | -246 | -96 |
| Profit before tax | 212 | 125 | 239 | 59 | 109 | 6 | -24 | 33 | -12 | -13 | -164 | -370 | -282 |
| Tax | 53 | 32 | 59 | 13 | 24 | 1 | -5 | 7 | -0 | -4 | -32 | -81 | -62 |
| Net profit | 159 | 93 | 180 | 46 | 85 | 4 | -19 | 26 | -12 | -9 | -132 | -289 | -220 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 514 | 637 | 612 | 249 | 2.031 | 2.079 | 318 | 295 | 188 | 174 | 4.164 | 3.615 | 2.874 |
| Equity | 239 | 332 | 262 | 128 | 173 | 177 | 159 | 184 | 172 | 164 | 31 | 1.405 | 1.184 |
| Long-term debt | 53 | 32 | 59 | 13 | 24 | 1 | 0 | 7 | 0 | 0 | 2.100 | 1.400 | 700 |
| Short-term debt | 222 | 273 | 291 | 107 | 1.834 | 1.900 | 160 | 103 | 15 | 10 | 2.032 | 756 | 868 |
| Total debt | 275 | 305 | 350 | 120 | 1.858 | 1.901 | 160 | 111 | 15 | 10 | 4.132 | 2.156 | 1.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LYSIPLEX HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Seidelin Nørby | Management | 0 companies |