| Revenue | DKK 1,4M | -20% |
| EBITDA | DKK 2,2M | +33% |
| Net profit | DKK 363K | +1763% |
| Total assets | DKK 70,2M | +8% |
| Equity | DKK 12,9M | +3% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 940 | 1.209 | 1.238 | 1.261 | 1.417 | 464 | 1.724 | 1.374 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | 744 | 1.483 | 983 | -2.082 | 3.286 | -4.747 | 1.624 | 2.160 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45 | 744 | 1.483 | 983 | -2.082 | 3.286 | -4.747 | 1.624 | 2.160 |
| Net financials | -89 | -774 | -863 | -901 | -906 | -853 | -2.761 | -2.974 | -2.898 |
| Profit before tax | -135 | -30 | 620 | 82 | -2.988 | 2.434 | -6.289 | -28 | 466 |
| Tax | -30 | -7 | 136 | 18 | -657 | 535 | -1.384 | -6 | 102 |
| Net profit | -105 | -23 | 484 | 64 | -2.331 | 1.898 | -4.906 | -22 | 363 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.448 | 37.838 | 40.384 | 40.667 | 39.869 | 65.557 | 65.082 | 64.982 | 70.223 |
| Equity | -55 | -78 | 405 | 469 | 15.531 | 17.430 | 12.524 | 12.502 | 12.866 |
| Long-term debt | 33.347 | 37.370 | 38.140 | 38.895 | 21.506 | 21.511 | 50.573 | 51.035 | 55.897 |
| Short-term debt | 148 | 120 | 1.129 | 323 | 2.205 | 25.287 | 1.569 | 1.197 | 1.157 |
| Total debt | 33.495 | 37.490 | 39.269 | 39.218 | 23.711 | 46.799 | 52.143 | 52.232 | 57.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bjerke Thurøvej Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sennecker Schultz | Chief Executive Officer | 0 companies |
| Trygve Bjerke | Chairman | 0 companies |
| Joachim Christopher Gautier Bjerke | Board of Directors | 0 companies |
| Jeppe Frederik Gautier Bjerke | Board of Directors | 0 companies |
| Gunnar Naper | Deputy Chairman | 0 companies |