| Revenue | DKK 69K | -25% |
| EBITDA | DKK -327K | +4% |
| Net profit | DKK 13,3M | -13% |
| Total assets | DKK 51,3M | +8% |
| Equity | DKK 51,2M | +8% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40.591 | 42.037 | 43.230 | 52.501 | 75 | 190 | 248 | 182 | 603 | 217 | 77 | 93 | 69 |
| Staff expenses | -30.076 | -31.525 | -34.359 | -38.452 | -562 | -240 | -280 | -313 | -376 | -406 | -428 | -432 | -397 |
| EBITDA | 10.514 | 10.512 | 8.871 | 14.049 | -487 | -50 | -32 | -130 | 226 | -189 | -351 | -340 | -327 |
| Depreciation & amort. | -1.033 | -1.136 | -1.124 | -1.218 | -107 | -201 | -203 | -203 | -203 | -143 | -108 | -108 | -110 |
| EBIT | 9.481 | 9.376 | 7.747 | 12.831 | -594 | -250 | -235 | -333 | 23 | -332 | -460 | -448 | -437 |
| Net financials | 154 | 54 | -3 | -119 | 50.311 | 2.096 | 3.738 | 2.542 | 4.720 | 5.012 | 11.170 | 15.728 | 13.700 |
| Profit before tax | 9.635 | 9.430 | 7.744 | 12.712 | 49.610 | 1.586 | 3.243 | 1.935 | 4.610 | 4.650 | 10.710 | 15.280 | 13.263 |
| Tax | 2.405 | 2.268 | 1.859 | 2.846 | -116 | 9 | 4 | -46 | 40 | 43 | -0 | -1 | -0 |
| Net profit | 7.230 | 7.162 | 5.885 | 9.866 | 49.726 | 1.577 | 3.239 | 1.981 | 4.570 | 4.607 | 10.710 | 15.281 | 13.263 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.066 | 61.379 | 62.942 | 68.042 | 35.138 | 36.640 | 39.776 | 41.824 | 38.847 | 35.430 | 42.153 | 47.645 | 51.342 |
| Equity | 38.817 | 22.296 | 25.181 | 32.046 | 34.772 | 36.349 | 39.587 | 41.568 | 38.639 | 35.245 | 41.955 | 47.436 | 51.199 |
| Long-term debt | 0 | 19.243 | 16.904 | 14.606 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 0 |
| Short-term debt | 3.232 | 18.998 | 19.758 | 19.526 | 306 | 231 | 129 | 196 | 148 | 125 | 138 | 149 | 143 |
| Total debt | 3.232 | 38.241 | 36.662 | 34.132 | 366 | 291 | 189 | 256 | 208 | 185 | 198 | 209 | 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1997 | — | — | |
BM Founder | Founder | 1997 | — | — |
LS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS Holsted Holding ApS | Company | 50.0% | 50.0% | 2019 |
LISELOTTE SCHRØDER HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
MS HOLSTED HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfa. Brandt & Sigsten Pedersen, Statsaut.revisorer | Audit | 0 companies |
| Bent Møller Schrøder | Founder | 0 companies |
| Liselotte Schrøder | Management | 0 companies |
| Michael Schrøder | Board of Directors | 0 companies |