| Revenue | DKK 326K | +16% |
| EBITDA | DKK 326K | +16% |
| Net profit | DKK -152K | -142% |
| Total assets | DKK 8,8M | +30% |
| Equity | DKK -91K | -249% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 272 | 254 | 318 | 319 | 326 | 323 | 282 | 326 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 245 | 272 | 254 | 318 | 319 | 326 | 323 | 282 | 326 |
| Depreciation & amort. | -117 | -140 | -140 | -142 | -142 | -142 | -142 | -142 | -198 |
| EBIT | 128 | 131 | 114 | 176 | 177 | 184 | 181 | 140 | 129 |
| Net financials | -145 | -144 | -150 | -127 | -128 | -141 | -161 | -221 | -324 |
| Profit before tax | -16 | -12 | -36 | 49 | 49 | 43 | 20 | -81 | -195 |
| Tax | -3 | -2 | -8 | 11 | 11 | 10 | 4 | -18 | -43 |
| Net profit | -13 | -10 | -28 | 38 | 38 | 34 | 16 | -63 | -152 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.911 | 4.876 | 4.614 | 4.312 | 4.137 | 4.175 | 4.380 | 6.784 | 8.848 |
| Equity | 37 | 26 | -2 | 37 | 75 | 108 | 124 | 61 | -91 |
| Long-term debt | 1.978 | 0 | 2.932 | 2.388 | 2.174 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.896 | 4.850 | 1.684 | 1.878 | 1.869 | 4.037 | 4.222 | 6.683 | 8.860 |
| Total debt | 4.875 | 4.850 | 4.616 | 4.266 | 4.043 | 4.037 | 4.222 | 6.683 | 8.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSB INVEST ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Smed Brogaard | Management | 0 companies |