| Revenue | DKK 53M | +112% |
| EBITDA | DKK 14M | +104% |
| Net profit | DKK 4M | +81% |
| Total assets | DKK 133,5M | +5% |
| Equity | DKK 5,3M | -21% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -9 | -22 | -21 | -8 | -13 | -22 | -23 | 19.148 | 25.013 | 53.015 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46.262 | -18.143 | -37.870 |
| EBITDA | -5 | -7 | -9 | -22 | -21 | -8 | -13 | -22 | -23 | -27.114 | 6.870 | 14.006 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.154 | -1.016 | -2.002 |
| EBIT | -5 | -7 | -9 | -22 | -21 | -8 | -13 | -22 | -23 | -29.268 | 5.854 | 12.003 |
| Net financials | 506 | 294 | 691 | 1.451 | 5.337 | 3.440 | 6.645 | 2.525 | 3.928 | -868 | -2.963 | -6.329 |
| Profit before tax | 501 | 286 | 682 | 1.429 | 5.317 | 3.432 | 6.632 | 2.503 | 3.906 | -30.136 | 2.891 | 5.675 |
| Tax | -3 | -1 | -3 | -0 | -11 | -3 | 3 | -10 | -0 | -6.357 | 692 | 1.688 |
| Net profit | 504 | 287 | 685 | 1.429 | 5.328 | 3.435 | 6.629 | 2.514 | 3.906 | -23.779 | 2.199 | 3.987 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.690 | 6.200 | 6.815 | 7.180 | 11.731 | 14.001 | 21.689 | 24.185 | 29.214 | 129.590 | 127.610 | 133.471 |
| Equity | 5.519 | 5.806 | 6.141 | 6.680 | 11.279 | 12.067 | 19.951 | 22.465 | 26.371 | 4.799 | 6.629 | 5.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.445 | 88.149 | 2.501 |
| Short-term debt | 171 | 186 | 201 | 226 | 251 | 636 | 757 | 629 | 853 | 49.186 | 32.082 | 122.635 |
| Total debt | 171 | 393 | 201 | 226 | 251 | 636 | 757 | 629 | 853 | 124.631 | 120.231 | 125.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.I.N. ApS | Company | 50.0% | 50.0% | 2013 |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skjødt | Management | 0 companies |