| Revenue | DKK 5,5M | +3% |
| EBITDA | DKK 7,6M | +261% |
| Net profit | DKK 4M | +751% |
| Total assets | DKK 162,4M | +1% |
| Equity | DKK 62,7M | +6% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 26 | -400 | 434 | 455 | 455 | 1.136 | 2.297 | 3.514 | 4.085 | 5.388 | 5.531 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -135 | -79 | -39 | -20 | -18 |
| EBITDA | 10 | -1.662 | 3.120 | 1.575 | 8.796 | 4.820 | 17.487 | 10.887 | 17.764 | 12.405 | 2.113 | 7.623 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | -1.662 | 3.120 | 1.575 | 8.796 | 4.820 | 17.487 | 10.887 | 17.764 | 12.405 | 2.113 | 7.623 |
| Net financials | 1 | 4 | -25 | -11 | -73 | -276 | -373 | -764 | -610 | -931 | -2.914 | -2.480 |
| Profit before tax | 12 | -1.658 | 3.094 | 1.564 | 8.723 | 4.544 | 17.115 | 10.123 | 17.154 | 11.474 | -801 | 5.144 |
| Tax | 1 | -390 | 645 | 91 | 2.172 | 1.000 | 3.757 | 2.232 | 3.775 | 2.540 | -190 | 1.163 |
| Net profit | 10 | -1.268 | 2.449 | 1.473 | 6.551 | 3.544 | 13.358 | 7.891 | 13.379 | 8.934 | -611 | 3.980 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.572 | 4.434 | 7.629 | 12.285 | 24.164 | 46.494 | 77.336 | 114.279 | 130.634 | 161.231 | 160.363 | 162.393 |
| Equity | 919 | 2.198 | 4.648 | 6.121 | 12.671 | 16.215 | 29.574 | 37.465 | 50.844 | 59.778 | 59.167 | 62.715 |
| Long-term debt | 0 | 3 | 1.448 | 1.378 | 5.427 | 22.391 | 34.370 | 62.534 | 61.589 | 82.023 | 82.722 | 80.689 |
| Short-term debt | 1.378 | 1.578 | 325 | 3.580 | 2.770 | 3.628 | 5.537 | 4.510 | 5.277 | 4.620 | 4.367 | 4.401 |
| Total debt | 1.378 | 1.580 | 1.773 | 4.958 | 8.197 | 26.019 | 39.908 | 67.044 | 66.865 | 86.643 | 87.089 | 85.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NITSCHE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Savange Nitsche | Management | 0 companies |