| Revenue | DKK 302K | +85% |
| EBITDA | DKK 302K | +85% |
| Net profit | DKK 108K | +854% |
| Total assets | DKK 11M | +0% |
| Equity | DKK 2,4M | +5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 238 | 300 | 520 | 573 | 388 | 380 | 300 | 999 | 113 | 290 | 163 | 302 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 174 | 353 | 540 | 338 | 613 | 388 | 380 | 300 | 999 | 113 | 290 | 163 | 302 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 174 | 353 | 540 | 338 | 613 | 388 | 380 | 300 | 999 | 113 | 290 | 163 | 302 |
| Net financials | -163 | -141 | -202 | -240 | -295 | -215 | -204 | -148 | -195 | -73 | -96 | -181 | -164 |
| Profit before tax | 11 | 212 | 338 | 97 | 319 | 173 | 463 | 152 | 804 | 40 | 194 | -18 | 138 |
| Tax | 3 | 47 | 76 | 23 | 66 | 38 | 97 | 33 | 168 | 9 | 43 | -4 | 30 |
| Net profit | 8 | 165 | 262 | 74 | 252 | 135 | 365 | 119 | 636 | 31 | 151 | -14 | 108 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.568 | 5.634 | 9.300 | 10.644 | 12.393 | 12.485 | 10.350 | 10.371 | 9.123 | 11.019 | 11.065 | 10.958 | 10.981 |
| Equity | 88 | 253 | 515 | 589 | 841 | 976 | 1.341 | 1.459 | 2.095 | 2.126 | 2.278 | 2.263 | 2.371 |
| Long-term debt | 3.991 | 3.833 | 5.866 | 5.780 | 7.643 | 7.191 | 5.519 | 5.335 | 3.577 | 5.672 | 5.453 | 5.332 | 5.013 |
| Short-term debt | 1.486 | 1.508 | 2.832 | 4.183 | 3.808 | 4.213 | 3.379 | 3.461 | 3.331 | 3.095 | 3.205 | 3.237 | 3.458 |
| Total debt | 5.477 | 5.342 | 8.698 | 9.963 | 11.451 | 11.403 | 8.898 | 8.796 | 6.907 | 8.767 | 8.658 | 8.569 | 8.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN KAMMER HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schmidt Kammer | Management | 0 companies |