| Revenue | DKK 2,9M | -16% |
| EBITDA | DKK 137K | -82% |
| Net profit | DKK 280K | -62% |
| Total assets | DKK 4,4M | -7% |
| Equity | DKK 1,3M | -27% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.955 | 1.491 | 1.537 | 2.173 | 4.583 | 4.480 | 5.078 | 3.394 | 2.858 |
| Staff expenses | -668 | -1.481 | -1.647 | -1.596 | -2.293 | -2.571 | -3.278 | -2.623 | -2.720 |
| EBITDA | 1.287 | 10 | -110 | 577 | 2.290 | 1.909 | 1.800 | 770 | 137 |
| Depreciation & amort. | -0 | -7 | -42 | -42 | -54 | -54 | -54 | -38 | -0 |
| EBIT | 1.287 | 3 | -152 | 535 | 2.236 | 1.855 | 1.746 | 732 | 137 |
| Net financials | -2 | 37 | -50 | 124 | 196 | 430 | -434 | 226 | 224 |
| Profit before tax | 1.285 | 39 | -203 | 659 | 2.432 | 2.285 | 1.312 | 958 | 361 |
| Tax | 284 | 11 | -44 | 148 | 534 | 505 | 290 | 215 | 81 |
| Net profit | 1.001 | 29 | -158 | 510 | 1.898 | 1.779 | 1.021 | 744 | 280 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.704 | 1.321 | 1.169 | 1.953 | 4.392 | 4.761 | 3.861 | 4.735 | 4.381 |
| Equity | 1.051 | 830 | 672 | 1.182 | 2.380 | 3.159 | 1.841 | 1.744 | 1.280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 206 | 1.019 | 2.191 | 2.473 |
| Short-term debt | 652 | 490 | 487 | 762 | 2.007 | 1.395 | 1.001 | 800 | 628 |
| Total debt | 652 | 490 | 497 | 762 | 2.007 | 1.601 | 2.021 | 2.991 | 3.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLARUP INDUSTRIES ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sjøstrøm Flarup | Chief Executive Officer | 0 companies |