| Revenue | DKK 5,1M | +1391% |
| EBITDA | DKK 2,9M | +319% |
| Net profit | DKK 19,3M | +41% |
| Total assets | DKK 261,9M | +12% |
| Equity | DKK 242,3M | +9% |
| Employees | 4 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 528 | 514 | -167 | 125 | -181 | 365 | 1.316 | 1.974 | 3.613 | 3.477 | 3.521 | 341 | 5.082 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.125 | -1.068 | -1.090 | -1.100 | -1.064 | -1.067 | -1.066 | -1.069 | -1.064 | -1.235 | -1.961 | -1.556 | -1.991 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -597 | -554 | -826 | -8.607 | -1.417 | -1.330 | -1.084 | 736 | 2.147 | 2.117 | 1.481 | -1.347 | 2.946 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -69 | 967 | 264 | -265 | -121 | -133 | -134 | -134 | -134 | -125 | -116 | -452 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -746 | -623 | -1.793 | -8.871 | -1.682 | -1.451 | -1.218 | 603 | 2.013 | 1.984 | 1.356 | -1.463 | 2.493 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.165 | 17.816 | 18.249 | 18.967 | 2.903 | 25.017 | 14.137 | 7.538 | 17.568 | 28.210 | -29 | 16.332 | 19.900 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.419 | 17.192 | 16.456 | 10.096 | 1.221 | 23.566 | 12.920 | 8.140 | 19.582 | 30.193 | 1.327 | 14.870 | 22.393 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.801 | 3.376 | 2.975 | 1.939 | -499 | 866 | -94 | 1.772 | 703 | 3.255 | -673 | 1.179 | 3.052 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.618 | 13.816 | 13.481 | 8.157 | 1.720 | 22.700 | 13.014 | 6.368 | 18.879 | 26.938 | 2.000 | 13.691 | 19.342 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.410 | 183.719 | 176.738 | 179.611 | 211.397 | 279.641 | 301.469 | 178.743 | 204.558 | 212.704 | 228.295 | 233.868 | 261.923 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 159.996 | 168.812 | 172.416 | 170.573 | 167.293 | 189.354 | 202.263 | 153.563 | 172.442 | 199.380 | 210.396 | 222.962 | 242.304 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.001 | 891 | 1.564 | 1.342 | 559 | 447 | 335 | 223 | 111 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.413 | 12.554 | 3.540 | 8.367 | 42.686 | 88.781 | 97.967 | 23.935 | 31.145 | 12.340 | 17.135 | 10.122 | 18.831 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.414 | 13.446 | 4.322 | 9.038 | 43.245 | 89.228 | 98.302 | 24.158 | 31.256 | 12.340 | 17.135 | 10.122 | 18.831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Chairman | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MISP Holding II ApS | Company | 100.0% | 100.0% | 2019 |
MISP Midlertidigt Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Spangsberg | Management | 0 companies |
| Linda Spangsberg | Board of Directors | 0 companies |
| Frederik Spangsberg | Board of Directors | 0 companies |
| Henrik Stig Møller | Board of Directors | 0 companies |
| Peter Ernst Wengler-Jørgensen | Board of Directors | 0 companies |
| Kristen Kirkeby | Board of Directors | 0 companies |
| Torben Digemose | Chairman | 0 companies |
| Lars Gunnar Ekström | Board of Directors | 0 companies |