| Revenue | DKK 459K | +79% |
| EBITDA | DKK 177K | +244% |
| Net profit | DKK -231K | +36% |
| Total assets | DKK 13,4M | -3% |
| Equity | DKK 5,2M | +65% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 81 | 81 | 38 | 129 | 115 | 148 | 244 | 202 | 360 | 256 | 459 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 232 | 191 | 491 | 240 | 148 | 244 | 233 | 360 | -122 | 177 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 48 | 232 | 191 | 491 | 240 | 148 | 244 | 233 | 360 | -122 | 177 |
| Net financials | -34 | -18 | -44 | -34 | -60 | -47 | -61 | -86 | -181 | -663 | -867 |
| Profit before tax | 13 | 215 | 147 | 458 | 180 | 101 | 183 | 147 | 179 | -406 | -408 |
| Tax | 2 | 51 | 30 | 105 | 40 | 22 | 41 | 33 | 39 | -45 | -177 |
| Net profit | 11 | 164 | 118 | 353 | 141 | 79 | 142 | 114 | 139 | -361 | -231 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.741 | 1.924 | 2.981 | 3.351 | 3.681 | 5.862 | 5.865 | 8.559 | 9.157 | 13.843 | 13.374 |
| Equity | 394 | 558 | 675 | 1.028 | 1.168 | 1.247 | 1.389 | 2.003 | 3.092 | 3.162 | 5.215 |
| Long-term debt | 1.255 | 1.225 | 2.083 | 2.014 | 1.915 | 3.455 | 3.184 | 4.671 | 5.570 | 9.055 | 7.780 |
| Short-term debt | 92 | 110 | 158 | 162 | 424 | 986 | 1.118 | 1.704 | 314 | 1.494 | 379 |
| Total debt | 1.348 | 1.335 | 2.241 | 2.176 | 2.339 | 4.441 | 4.302 | 6.374 | 5.884 | 10.549 | 8.159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHODT HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schødt | Management | 0 companies |