| Revenue | DKK 2M | +228% |
| EBITDA | DKK 670K | +485% |
| Net profit | DKK 52K | -72% |
| Total assets | DKK 36,3M | -1% |
| Equity | DKK 13,1M | +0% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 105 | -464 | -205 | 1.022 | 1.863 | 1.305 | 1.600 | 608 | 1.995 |
| Staff expenses | -0 | -0 | -48 | -528 | -780 | -1.214 | -1.433 | -783 | -1.325 |
| EBITDA | 105 | 12.163 | -224 | 448 | 5.697 | 80 | 150 | -174 | 670 |
| Depreciation & amort. | 19 | -3 | -173 | -92 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86 | 12.160 | -397 | 356 | 5.697 | 80 | 150 | -174 | 670 |
| Net financials | -38 | -74 | -134 | -137 | -259 | -339 | -141 | 409 | -903 |
| Profit before tax | 49 | 12.086 | -530 | 219 | 5.439 | -258 | 9 | 235 | 67 |
| Tax | 11 | 2.659 | -111 | 195 | 1.428 | -286 | 2 | 52 | 15 |
| Net profit | 38 | 9.427 | -419 | 24 | 4.011 | 27 | 7 | 183 | 52 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.049 | 15.510 | 15.491 | 21.417 | 28.355 | 27.818 | 41.856 | 36.858 | 36.344 |
| Equity | 88 | 9.514 | 8.795 | 8.819 | 12.830 | 12.857 | 12.864 | 13.047 | 13.099 |
| Long-term debt | 1.707 | 1.615 | 0 | 7.506 | 7.121 | 6.838 | 14.023 | 13.548 | 12.952 |
| Short-term debt | 1.255 | 1.589 | 4.016 | 2.193 | 4.078 | 3.668 | 10.514 | 5.413 | 5.386 |
| Total debt | 2.962 | 3.205 | 4.016 | 9.699 | 11.199 | 10.507 | 24.536 | 18.961 | 18.338 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2019 | — | — |
HG Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BSK 9000 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Perl Karstenskov | Management | 0 companies |
| Henrik Graahede | Management | 0 companies |