| Revenue | DKK 3M | +48% |
| EBITDA | DKK 2,3M | +70% |
| Net profit | DKK 1,5M | +66% |
| Total assets | DKK 7,2M | +82% |
| Equity | DKK 4,1M | +58% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 561 | 402 | 497 | 1.034 | 1.219 | 2.028 | 3.006 |
| Staff expenses | -575 | -490 | -376 | -561 | -679 | -703 | -748 |
| EBITDA | -14 | -88 | 121 | 472 | 540 | 1.325 | 2.258 |
| Depreciation & amort. | -84 | -91 | -74 | -88 | -74 | -74 | -117 |
| EBIT | -97 | -179 | 47 | 385 | 466 | 1.251 | 2.141 |
| Net financials | -30 | -38 | -38 | -41 | -33 | -17 | -94 |
| Profit before tax | -128 | -217 | 9 | 344 | 433 | 1.234 | 2.047 |
| Tax | -0 | -0 | -0 | -125 | 113 | 326 | 540 |
| Net profit | -128 | -217 | 9 | 469 | 321 | 908 | 1.507 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.975 | 2.868 | 2.722 | 3.016 | 3.142 | 3.942 | 7.185 |
| Equity | 1.099 | 882 | 890 | 1.360 | 1.680 | 2.588 | 4.096 |
| Long-term debt | 1.207 | 1.207 | 1.207 | 1.207 | 807 | 707 | 2.223 |
| Short-term debt | 669 | 779 | 624 | 450 | 655 | 646 | 866 |
| Total debt | 1.876 | 1.986 | 1.831 | 1.657 | 1.462 | 1.354 | 3.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2026 | — | — |
D Audit | Audit | 1985 | — | — |
| Audit | 1985 | — | — | |
SA Founder | Founder | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1985 |
| Person | Role here | Other companies |
|---|---|---|
| Mynel Sahay Gonzales Budek | Management | 0 companies |
| DannRevision | Audit | 0 companies |
| DC-Consult Revisionsaktieselsk ab | Audit | 0 companies |
| Severine Ane Faurholt Schoop | Founder | 0 companies |