| Revenue | DKK 8,3M | +20% |
| EBITDA | DKK 2M | +571% |
| Net profit | DKK 549K | +217% |
| Total assets | DKK 10,9M | -5% |
| Equity | DKK 1,6M | +54% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.368 | 6.281 | 6.360 | 6.926 | 8.323 |
| Staff expenses | -4.849 | -5.102 | -5.885 | -6.505 | -6.355 |
| EBITDA | 1.520 | 1.179 | 389 | 293 | 1.968 |
| Depreciation & amort. | -212 | -239 | -385 | -629 | -960 |
| EBIT | 1.308 | 940 | 4 | -336 | 1.008 |
| Net financials | -101 | -95 | -209 | -252 | -303 |
| Profit before tax | 1.206 | 845 | -205 | -588 | 705 |
| Tax | 274 | 219 | -30 | -117 | 156 |
| Net profit | 932 | 626 | -175 | -471 | 549 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.074 | 7.720 | 12.189 | 11.569 | 10.946 |
| Equity | 2.086 | 2.113 | 1.488 | 1.017 | 1.566 |
| Long-term debt | 710 | 594 | 1.290 | 1.567 | 967 |
| Short-term debt | 4.277 | 5.013 | 9.411 | 8.984 | 8.357 |
| Total debt | 4.987 | 5.607 | 10.700 | 10.552 | 9.323 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MC Management | Management | 2002 |
SS Founder | Founder | 1999 |
| Former (1) | ||
SB Management | Management | 1999 – 2002 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Christian Ransted | Management | 0 companies |
| Søren Storbank Bysted | Founder | 0 companies |
| Steen Bjarne Fehderau | Management | 0 companies |