| Revenue | DKK 7,7M | +9% |
| EBITDA | DKK 3M | -60% |
| Net profit | DKK 2,1M | -64% |
| Total assets | DKK 451,3M | -1% |
| Equity | DKK 233,9M | +1% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.442 | 7.462 | 9.568 | 9.988 | 10.500 | 11.461 | 11.981 | 11.448 | 6.177 | 7.038 | 7.662 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.220 | 2.895 | 8.588 | 9.615 | 7.808 | 31.702 | 89.136 | -9.201 | -6.255 | 7.626 | 3.039 |
| Depreciation & amort. | -2.311 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.090 | 2.895 | 8.588 | 9.615 | 7.808 | 31.702 | 89.136 | -9.201 | -6.255 | 7.626 | 3.039 |
| Net financials | 946 | 1.691 | -48 | 3.886 | 1.358 | 6.580 | 33.746 | 300 | -9.608 | -1.987 | -2.362 |
| Profit before tax | -144 | 4.586 | 8.541 | 13.501 | 9.166 | 38.282 | 122.882 | -8.901 | -14.039 | 6.586 | 1.632 |
| Tax | -276 | 411 | 1.560 | 1.971 | 1.412 | 6.920 | 19.664 | -2.489 | -2.053 | 719 | -485 |
| Net profit | 132 | 4.175 | 6.981 | 11.530 | 7.754 | 31.362 | 103.218 | -6.413 | -11.986 | 5.867 | 2.118 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 136.469 | 198.077 | 246.372 | 259.748 | 295.868 | 328.093 | 462.194 | 456.116 | 448.416 | 454.043 | 451.265 |
| Equity | 69.632 | 88.127 | 95.108 | 106.638 | 114.392 | 141.088 | 244.306 | 237.893 | 225.908 | 231.774 | 233.892 |
| Long-term debt | 63.394 | 101.976 | 141.434 | 141.965 | 162.504 | 161.370 | 160.291 | 159.283 | 187.042 | 186.620 | 181.460 |
| Short-term debt | 2.801 | 3.504 | 4.047 | 4.119 | 10.771 | 11.235 | 24.952 | 29.323 | 8.175 | 7.506 | 8.140 |
| Total debt | 66.195 | 105.480 | 145.481 | 146.084 | 173.275 | 172.605 | 185.243 | 188.606 | 195.217 | 194.126 | 189.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sennecker Schultz | Chief Executive Officer | 0 companies |
| Jeppe Fredrik Gautier Bjerke | Board of Directors | 0 companies |
| Trygve Bjerke | Chairman | 0 companies |
| Joachim Christopher Gautier Bjerke | Board of Directors | 0 companies |
| Gunnar Naper | Deputy Chairman | 0 companies |