| Revenue | DKK 238K | -16% |
| EBITDA | DKK 238K | -16% |
| Net profit | DKK 30K | -67% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 251K | +13% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | 342 | 142 | 175 | 237 | -234 | 160 | 283 | 238 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6 | 250 | 142 | 175 | 237 | -234 | 160 | 283 | 238 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -42 | -42 | -42 | -43 | -51 | -51 |
| EBIT | -5 | -6 | 250 | 142 | 132 | 195 | -277 | 117 | 232 | 187 |
| Net financials | 0 | 0 | -127 | -55 | -61 | -53 | -57 | -66 | -117 | -146 |
| Profit before tax | -5 | -6 | 123 | 87 | 71 | 141 | -333 | 50 | 115 | 41 |
| Tax | -0 | -0 | 12 | 10 | 16 | 32 | -73 | 13 | 24 | 11 |
| Net profit | -5 | -6 | 111 | 77 | 55 | 109 | -260 | 37 | 91 | 30 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46 | 4.007 | 3.916 | 3.980 | 3.923 | 3.900 | 3.996 | 4.264 | 4.190 | 4.148 |
| Equity | 41 | 35 | 112 | 188 | 244 | 353 | 93 | 130 | 221 | 251 |
| Long-term debt | 0 | 3.871 | 3.477 | 3.215 | 3.076 | 2.877 | 2.678 | 2.480 | 2.283 | 2.206 |
| Short-term debt | 5 | 101 | 327 | 576 | 593 | 652 | 1.196 | 1.612 | 1.633 | 1.627 |
| Total debt | 5 | 3.971 | 3.804 | 3.791 | 3.670 | 3.529 | 3.874 | 4.092 | 3.916 | 3.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STONEHILL ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Strilau Sachmann | Management | 0 companies |
| Michael Strilau Sachmann | Management | 0 companies |