| Revenue | DKK 24,6M | +17% |
| EBITDA | DKK 6,7M | +42% |
| Net profit | DKK 2,4M | +140% |
| Total assets | DKK 19,7M | +17% |
| Equity | DKK 4,6M | +43% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.953 | 19.109 | 19.587 | 21.088 | 24.594 |
| Staff expenses | -15.821 | -14.873 | -14.712 | -16.270 | -17.851 |
| EBITDA | 5.100 | 4.198 | 4.823 | 4.696 | 6.677 |
| Depreciation & amort. | -3.193 | -3.564 | -3.456 | -3.208 | -3.269 |
| EBIT | 1.907 | 633 | 1.368 | 1.488 | 3.408 |
| Net financials | -158 | -154 | -186 | -312 | -303 |
| Profit before tax | 1.750 | 480 | 1.182 | 1.176 | 3.105 |
| Tax | 400 | 123 | 280 | 181 | 716 |
| Net profit | 1.350 | 357 | 902 | 995 | 2.389 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.005 | 22.089 | 18.206 | 16.844 | 19.733 |
| Equity | 3.206 | 3.363 | 2.266 | 3.261 | 4.649 |
| Long-term debt | 13.277 | 11.747 | 9.702 | 6.843 | 6.762 |
| Short-term debt | 7.798 | 6.529 | 5.795 | 6.473 | 7.862 |
| Total debt | 21.075 | 18.276 | 15.496 | 13.316 | 14.624 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2019 |
| Former (1) | ||
HA Management | Management | 2000 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2000 – 2003 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2000 – 2003 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Individual | 50–66.65% | 50–66.65% | 2017 | |
| Individual | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 25–33.32% | 25–33.32% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Albert Jensen | Management | 0 companies |
| Mathias Schneider Jensen | Management | 0 companies |
| David Magnussen | Chairman | 0 companies |
| Jens Henning Jensen | Chairman | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Helle Schneider Andersen | Board of Directors | 0 companies |
| Line Schneider Øvlisen | Board of Directors | 0 companies |