| Revenue | DKK 102,7M | +0% |
| EBITDA | DKK 33,5M | -2% |
| Net profit | DKK 17,8M | +4% |
| Total assets | DKK 405,4M | +20% |
| Equity | DKK 85,2M | +26% |
| Employees | 121 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.246 | 26.031 | 28.691 | — | 34.951 | 40.112 | 44.865 | 64.605 | 60.548 | 62.238 | 74.166 | 102.257 | 102.735 |
| Staff expenses | -18.870 | -19.060 | -21.580 | -22.350 | -27.534 | -31.638 | -37.330 | -36.749 | -37.975 | -41.535 | -59.781 | -66.375 | -69.183 |
| EBITDA | 5.318 | 6.971 | 6.885 | 9.922 | 7.415 | 8.456 | 7.373 | 27.562 | 22.573 | 20.316 | 14.226 | 34.079 | 33.460 |
| Depreciation & amort. | -2.356 | -2.686 | -2.914 | -3.816 | -2.704 | -2.684 | -3.291 | -8.024 | -8.591 | -9.409 | -12.269 | -12.737 | -11.179 |
| EBIT | 2.962 | 4.285 | 3.971 | 6.106 | 4.711 | 5.772 | 4.082 | 19.538 | 13.982 | 10.907 | 1.957 | 21.343 | 22.281 |
| Net financials | -1.338 | -963 | -825 | -916 | -843 | -524 | 250 | -627 | 470 | 1.279 | 1.587 | 863 | 747 |
| Profit before tax | 1.624 | 3.322 | 3.146 | 5.189 | 3.868 | 5.248 | 4.332 | 18.912 | 14.452 | 12.186 | 3.544 | 22.206 | 23.028 |
| Tax | 434 | 853 | 771 | 1.145 | 996 | 1.329 | 1.092 | 4.281 | 3.273 | 2.852 | 918 | 5.040 | 5.190 |
| Net profit | 1.190 | 2.469 | 2.375 | 4.044 | 2.872 | 3.919 | 3.240 | 14.631 | 11.179 | 9.334 | 2.626 | 17.165 | 17.838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.593 | 38.830 | 43.201 | 62.981 | 79.252 | 108.540 | 144.756 | 172.408 | 195.049 | 241.043 | 289.862 | 339.059 | 405.436 |
| Equity | 5.337 | 7.806 | 7.780 | 9.524 | 12.397 | 24.479 | 27.719 | 28.126 | 39.305 | 48.639 | 50.165 | 67.330 | 85.168 |
| Long-term debt | 1.636 | 3.918 | 3.048 | 13.763 | 16.009 | 36.453 | 57.174 | 87.556 | 99.807 | 123.889 | 144.667 | 157.238 | 180.304 |
| Short-term debt | 28.885 | 26.301 | 31.454 | 37.630 | 47.786 | 43.218 | 54.381 | 50.976 | 46.915 | 56.640 | 82.237 | 96.657 | 121.269 |
| Total debt | 30.521 | 30.220 | 34.503 | 51.393 | 63.795 | 79.672 | 111.556 | 138.533 | 146.722 | 180.529 | 226.904 | 253.895 | 301.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
ME Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Norland Invest ApS | Company | 50.0% | 50.0% | 2023 |
4M HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
Wepact ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sand | Chief Executive Officer | 0 companies |
| Morten Elgaard Bak | Management | 0 companies |
| Tom Steve Madsen | Deputy Chairman | 0 companies |
| Bjarne Lykkegård Riis | Board of Directors | 0 companies |
| Finn Boel Pedersen | Chairman | 0 companies |
| Lars Walter Høeg | Chairman | 0 companies |
| Jannie Sand | Board of Directors | 0 companies |
| Robert Due Kvistgaard | Board of Directors | 0 companies |
| Lars Tylvad Andersen | Board of Directors | 0 companies |
| Lone Agergaard Jensen | Board of Directors | 0 companies |
| Thomas Larsen | Board of Directors | 0 companies |
| Michael Friis | Board of Directors | 0 companies |
| Maiken Sand | Board of Directors | 0 companies |
| Jacob Amlund Jensen | Board of Directors | 0 companies |
| Torben Bang | Chairman | 0 companies |
| Dan Høgh Vium | Board of Directors | 0 companies |
| Aage Ryssel Ramsgaard | Chairman | 0 companies |
| Aase Madsen | Board of Directors | 0 companies |
| Kim Lund Bennedbæk Clausen | Board of Directors | 0 companies |
| Steven Johnsen | Board of Directors | 0 companies |
| René Groesmeyer | Board of Directors | 0 companies |
| Brian Kvist | Board of Directors | 0 companies |
| Steen Duus | Board of Directors | 0 companies |