| Revenue | DKK 263K | +12% |
| EBITDA | DKK 263K | +12% |
| Net profit | DKK -8K | +56% |
| Total assets | DKK 8M | +5% |
| Equity | DKK -77K | -12% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 139 | 153 | 233 | 204 | 211 | 183 | 174 | 236 | 263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 21 | 139 | 153 | 233 | 204 | 211 | 183 | 174 | 236 | 263 |
| Depreciation & amort. | -27 | -45 | -80 | -84 | -85 | -85 | -105 | -162 | -166 | -170 |
| EBIT | -6 | 94 | 73 | 149 | 119 | 125 | 79 | 12 | 70 | 93 |
| Net financials | -7 | -64 | -107 | -108 | -104 | -55 | -90 | -44 | -47 | -55 |
| Profit before tax | -12 | 30 | -35 | 41 | 15 | 70 | -11 | -32 | 23 | 38 |
| Tax | 4 | 1 | -8 | 9 | 75 | 34 | 21 | 29 | 42 | 47 |
| Net profit | -16 | 29 | -27 | 32 | -60 | 36 | -32 | -61 | -19 | -8 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.471 | 2.973 | 3.670 | 3.756 | 3.627 | 3.559 | 5.871 | 7.672 | 7.665 | 8.036 |
| Equity | 34 | 63 | 35 | 67 | 7 | 43 | 11 | -50 | -69 | -77 |
| Long-term debt | 421 | 1.766 | 2.185 | 1.957 | 1.076 | 1.009 | 1.489 | 379 | 366 | 577 |
| Short-term debt | 1.016 | 1.145 | 1.449 | 1.732 | 2.544 | 2.507 | 4.371 | 7.342 | 7.368 | 7.535 |
| Total debt | 1.437 | 2.911 | 3.634 | 3.689 | 3.620 | 3.516 | 5.860 | 7.722 | 7.734 | 8.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
MIPER ApS | Company | 33.3% | 33.3% | 2023 |
Humlum-Vejlin Economic Consulting ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Spottiswoode Perry | Management | 0 companies |