| Revenue | DKK 261K | -5% |
| EBITDA | DKK 261K | +1017% |
| Net profit | DKK 99K | +201% |
| Total assets | DKK 6,2M | +0% |
| Equity | DKK 348K | +40% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 258 | 258 | 1.720 | 271 | 261 | 237 | 229 | 237 | 273 | 261 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 215 | 258 | 258 | 1.720 | 396 | 261 | 237 | 229 | 237 | 23 | 261 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 215 | 258 | 258 | 1.720 | 396 | 261 | 237 | 229 | 237 | 23 | 261 |
| Net financials | -265 | -230 | -241 | -220 | -191 | -183 | -178 | -175 | -176 | -150 | -133 |
| Profit before tax | -155 | 94 | 267 | 1.521 | 205 | 177 | 59 | -246 | -189 | -127 | 128 |
| Tax | -0 | -0 | 48 | 328 | 47 | 44 | 13 | -54 | -42 | -28 | 28 |
| Net profit | -155 | 94 | 218 | 1.193 | 158 | 134 | 46 | -192 | -147 | -99 | 99 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.425 | 7.535 | 7.835 | 7.200 | 7.000 | 6.904 | 6.924 | 6.605 | 6.425 | 6.216 | 6.236 |
| Equity | 45 | 138 | 357 | 550 | 507 | 641 | 687 | 495 | 348 | 249 | 348 |
| Long-term debt | 6.111 | 6.711 | 6.895 | 6.101 | 5.640 | 5.526 | 5.397 | 5.273 | 5.148 | 5.036 | 4.932 |
| Short-term debt | 269 | 686 | 537 | 536 | 813 | 675 | 778 | 837 | 929 | 931 | 956 |
| Total debt | 6.380 | 7.397 | 7.432 | 6.637 | 6.453 | 6.263 | 6.237 | 6.110 | 6.077 | 5.967 | 5.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KELO HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
METTEMUT HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
MARIUS STUBBERUP HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Stubberup | Management | 0 companies |
| Kenneth Pedersen | Chairman | 0 companies |