| Revenue | DKK 1,2M | -7% |
| EBITDA | DKK 242K | -21% |
| Net profit | DKK 46K | -61% |
| Total assets | DKK 3M | +10% |
| Equity | DKK 443K | +18% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | -30 | 147 | 123 | 139 | 825 | 1.063 | 1.270 | 1.186 |
| Staff expenses | -0 | -0 | -0 | -81 | -104 | -530 | -880 | -966 | -945 |
| EBITDA | -56 | -30 | 147 | 42 | 35 | 296 | 183 | 305 | 242 |
| Depreciation & amort. | -0 | -0 | -27 | -59 | -59 | -59 | -59 | -59 | -55 |
| EBIT | -56 | -30 | 120 | -17 | -23 | 237 | 124 | 246 | 186 |
| Net financials | 0 | -1 | -0 | -2 | -1 | -1 | -10 | -92 | -124 |
| Profit before tax | -56 | -30 | 120 | -18 | -24 | 236 | 114 | 154 | 62 |
| Tax | -0 | -0 | 10 | -3 | -3 | 54 | 26 | 38 | 16 |
| Net profit | -56 | -30 | 110 | -15 | -21 | 182 | 88 | 117 | 46 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 485 | 750 | 952 | 1.058 | 1.326 | 1.847 | 2.190 | 2.755 | 3.030 |
| Equity | 3 | -27 | 82 | 67 | 46 | 222 | 310 | 377 | 443 |
| Long-term debt | 383 | 735 | 714 | 810 | 976 | 1.149 | 1.500 | 1.406 | 1.304 |
| Short-term debt | 100 | 42 | 145 | 174 | 300 | 451 | 357 | 956 | 1.246 |
| Total debt | 482 | 778 | 859 | 984 | 1.276 | 1.599 | 1.858 | 2.362 | 2.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 15.0% | 2023 | |
Sall Whisky Distillery ApS | Company | 20.0% | 0.0% | 2021 |
| Individual | 5.0% | 15.0% | 2016 | |
| Individual | 5.0% | 15.0% | 2016 | |
| Individual | 5.0% | 15.0% | 2016 | |
| Individual | 5.0% | 15.0% | 2016 | |
| Individual | 5.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sejr Nielsen | Founder | 0 companies |