| Revenue | DKK 2,8M | +16% |
| EBITDA | DKK -452K | -128% |
| Net profit | DKK -240K | -117% |
| Total assets | DKK 1,5M | -46% |
| Equity | DKK 283K | -85% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 952 | 1.468 | 2.709 | 1.888 | 1.332 | 1.656 | 411 | 1.199 | 1.182 | 2.294 | 2.490 | 2.396 | 2.781 |
| Staff expenses | -415 | -837 | -1.866 | -1.467 | -1.304 | -1.289 | -825 | -1.011 | -448 | -452 | -455 | -776 | -3.233 |
| EBITDA | 537 | 632 | 843 | 421 | 28 | 367 | -414 | 188 | 733 | 1.842 | 2.035 | 1.620 | -452 |
| Depreciation & amort. | -157 | -4 | -5 | -4 | -4 | -9 | -13 | -13 | -17 | -15 | -15 | -2 | -0 |
| EBIT | 380 | 628 | 838 | 418 | 24 | 357 | -427 | 175 | 716 | 1.827 | 2.021 | 1.617 | -452 |
| Net financials | -40 | -32 | -35 | 32 | 23 | 297 | -216 | 12 | 7 | 43 | -294 | 173 | 147 |
| Profit before tax | 340 | 596 | 803 | 450 | 46 | 655 | -643 | 187 | 723 | 1.871 | 1.727 | 1.791 | -306 |
| Tax | 137 | 165 | 216 | 112 | 18 | 153 | -2 | -0 | 83 | 416 | 382 | 396 | -66 |
| Net profit | 203 | 431 | 587 | 338 | 28 | 502 | -641 | 187 | 640 | 1.454 | 1.345 | 1.395 | -240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.210 | 1.291 | 1.556 | 1.500 | 1.097 | 1.200 | 478 | 719 | 1.730 | 2.940 | 3.038 | 2.808 | 1.520 |
| Equity | 458 | 708 | 1.095 | 1.183 | 712 | 906 | 217 | 403 | 1.044 | 1.958 | 1.853 | 1.898 | 283 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 751 | 582 | 460 | 316 | 384 | 292 | 261 | 315 | 686 | 982 | 1.185 | 910 | 1.237 |
| Total debt | 751 | 582 | 460 | 316 | 384 | 292 | 261 | 315 | 686 | 982 | 1.185 | 910 | 1.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PATTERSON HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Skaarup Patterson | Management | 0 companies |
| Morten Matthias Efferbach | Board of Directors | 0 companies |
| Poul Bjørn Strand | Board of Directors | 0 companies |
| Marie Helene Egmont-Petersen | Board of Directors | 0 companies |
| Magnus Andreas Egmont Patterson | Board of Directors | 0 companies |
| Christian Wrede Scherfig | Chairman | 0 companies |