| Revenue | DKK 452K | -45% |
| EBITDA | DKK 8K | -92% |
| Net profit | DKK -289K | +71% |
| Total assets | DKK 6,2M | +9% |
| Equity | DKK -608K | -91% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 205 | 690 | 1.015 | 2.065 | 860 | 649 | 1.111 | -176 | 78 | 391 | 974 | 820 | 452 |
| Staff expenses | -0 | -609 | -655 | -695 | -761 | -927 | -841 | -746 | -77 | -226 | -865 | -727 | -445 |
| EBITDA | 90 | -212 | -359 | 126 | 99 | -278 | 269 | -923 | 1 | 165 | 109 | 93 | 8 |
| Depreciation & amort. | -78 | -70 | -8 | -10 | -39 | -71 | -68 | -68 | -68 | -34 | -0 | -0 | -0 |
| EBIT | 12 | -282 | -367 | 116 | 60 | -350 | 202 | -990 | -67 | 131 | 109 | 93 | 8 |
| Net financials | -68 | -72 | -145 | -118 | -134 | -124 | -134 | -138 | -147 | -177 | -228 | -96 | -369 |
| Profit before tax | -57 | -354 | -512 | -2 | -74 | -474 | 68 | -1.128 | -214 | -46 | -119 | -1.102 | -362 |
| Tax | -0 | -0 | -0 | -0 | -30 | -104 | -20 | -152 | -148 | -80 | -146 | -119 | -73 |
| Net profit | -57 | -354 | -512 | -2 | -44 | -370 | 88 | -976 | -66 | 35 | 27 | -984 | -289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 714 | 1.454 | 968 | 609 | 1.025 | 1.413 | 1.466 | 4.442 | 4.829 | 6.021 | 5.648 | 6.180 |
| Equity | -627 | -580 | -1.093 | -1.095 | -1.138 | -1.508 | -1.420 | -1.195 | 603 | 638 | 665 | -319 | -608 |
| Long-term debt | 0 | 0 | 0 | 0 | 15 | 16 | 16 | 0 | 905 | 955 | 1.012 | 1.082 | 2.299 |
| Short-term debt | 760 | 1.294 | 2.547 | 2.063 | 1.748 | 2.533 | 2.832 | 2.661 | 2.934 | 3.236 | 4.345 | 4.885 | 4.490 |
| Total debt | 760 | 1.294 | 2.547 | 2.063 | 1.748 | 2.533 | 2.832 | 2.661 | 3.839 | 4.191 | 5.357 | 5.967 | 6.788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2024 | |
ANDERS GEERT HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
| Individual | 20.0% | 20.0% | 2008 | |
Sparekassen Danmark | Company | 10.0% | 10.0% | 2012 |
C.B. Fleischer ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Snejbjerg Jensen | Founder | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Thomas Fleischer Christiansen | Board of Directors | 0 companies |
| Elon Christensen | Board of Directors | 0 companies |
| Anders Geert | Board of Directors | 0 companies |
| Niels Ejskær | Board of Directors | 0 companies |
| Poul Rask Andersen | Board of Directors | 0 companies |
| Per Ebdrup | Chairman | 0 companies |