| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK 1,1M | +2% |
| Net profit | DKK 607K | +154% |
| Total assets | DKK 23,9M | -4% |
| Equity | DKK 964K | -48% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 462 | 1.225 | 1.033 | 785 | 613 | 830 | 913 | 1.110 | 1.137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | 286 | 1.017 | 1.033 | 785 | 613 | 830 | 913 | 1.110 | 1.137 |
| Depreciation & amort. | -0 | -126 | -126 | -270 | -270 | -270 | -270 | -270 | -270 | -270 |
| EBIT | -5 | 160 | 891 | 763 | 515 | 343 | 560 | 643 | 840 | 867 |
| Net financials | 0 | -227 | -33 | -637 | 340 | 141 | 92 | -1.608 | -528 | -61 |
| Profit before tax | -5 | -67 | 858 | 126 | 855 | 484 | 652 | -964 | 312 | 806 |
| Tax | -0 | -0 | 155 | 59 | 37 | 112 | 167 | -164 | 73 | 199 |
| Net profit | -5 | -67 | 702 | 66 | 817 | 372 | 485 | -800 | 239 | 607 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46 | 18.046 | 18.066 | 18.441 | 20.863 | 20.849 | 23.474 | 24.644 | 24.753 | 23.863 |
| Equity | 41 | -26 | 677 | 743 | 1.560 | 1.933 | 2.418 | 1.618 | 1.857 | 964 |
| Long-term debt | 0 | 17.369 | 16.486 | 15.902 | 15.569 | 15.116 | 17.176 | 16.873 | 16.646 | 16.302 |
| Short-term debt | 5 | 703 | 798 | 1.631 | 3.733 | 3.800 | 3.880 | 6.153 | 6.250 | 6.596 |
| Total debt | 5 | 18.072 | 17.284 | 17.533 | 19.303 | 18.916 | 21.056 | 23.026 | 22.896 | 22.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
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 |