| Revenue | DKK 2,2M | -46% |
| EBITDA | DKK 1,8M | -51% |
| Net profit | DKK 991K | -60% |
| Total assets | DKK 6,2M | -25% |
| Equity | DKK 2,7M | -36% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -81 | 143 | 20 | 410 | 226 | 915 | 1.282 | 661 | 1.564 | 4.083 | 2.202 |
| Staff expenses | -0 | -2 | -0 | -183 | -33 | -264 | -123 | -50 | -348 | -461 | -431 |
| EBITDA | -81 | 141 | 20 | 227 | 192 | 651 | 1.160 | 610 | 1.217 | 3.622 | 1.772 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -6 | -6 | -128 | -231 | -352 | -431 |
| EBIT | -81 | 141 | 20 | 227 | 189 | 646 | 1.154 | 482 | 986 | 3.270 | 1.341 |
| Net financials | -0 | -12 | -7 | -147 | -118 | -75 | -267 | 11 | -36 | -56 | -67 |
| Profit before tax | -41 | 129 | 13 | 80 | 72 | 571 | 887 | 494 | 949 | 3.214 | 1.274 |
| Tax | 20 | 19 | -0 | 5 | 27 | 127 | 160 | 74 | 150 | 714 | 283 |
| Net profit | -61 | 90 | 13 | 75 | 44 | 443 | 727 | 419 | 800 | 2.500 | 991 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102 | 2.018 | 382 | 3.574 | 1.743 | 3.028 | 3.225 | 2.497 | 5.633 | 8.222 | 6.170 |
| Equity | 109 | 198 | 212 | 287 | 331 | 774 | 1.502 | 1.921 | 2.221 | 4.221 | 2.711 |
| Long-term debt | 0 | 19 | 5 | 4 | 15 | 800 | 441 | 0 | 1.333 | 1.242 | 742 |
| Short-term debt | -7 | 1.800 | 165 | 3.283 | 1.397 | 1.454 | 1.144 | 349 | 1.783 | 2.437 | 2.493 |
| Total debt | -7 | 1.819 | 170 | 3.288 | 1.412 | 2.254 | 1.586 | 349 | 3.116 | 3.679 | 3.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STATE ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Stade | Management | 0 companies |
| Sven Erik Jespersen | Board of Directors | 0 companies |
| Erik Brown | Board of Directors | 0 companies |
| Ole Karl Stade | Chairman | 0 companies |
| Jon Lauritzen | Board of Directors | 0 companies |