| Revenue | DKK 3,5M | -23% |
| EBITDA | DKK 3K | -97% |
| Net profit | DKK 212 | -100% |
| Total assets | DKK 2,1M | -21% |
| Equity | DKK 252K | +0% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.809 | 2.732 | 2.823 | 2.310 | 2.170 | 2.268 | 2.671 | 2.598 | 2.301 | 2.837 | 5.294 | 3.047 | 4.542 | 3.512 |
| Staff expenses | -2.097 | -2.284 | -2.491 | -2.035 | -2.013 | -2.013 | -2.019 | -2.242 | -2.057 | -2.514 | -5.316 | -2.967 | -4.461 | -3.509 |
| EBITDA | 2.314 | 198 | 321 | 253 | 156 | 125 | 651 | 356 | 243 | 323 | -22 | 80 | 81 | 3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.314 | 198 | 321 | 253 | 154 | 125 | 651 | 356 | 243 | 323 | -22 | 80 | 81 | 3 |
| Net financials | -45 | 53 | -17 | -21 | -14 | -10 | -5 | -9 | -7 | -7 | -7 | 2 | -4 | -1 |
| Profit before tax | 2.268 | 251 | 303 | 232 | 140 | 115 | 646 | 347 | 237 | 316 | -29 | 82 | 77 | 2 |
| Tax | 578 | 64 | 76 | 55 | 31 | 26 | 143 | 77 | 52 | 70 | -6 | 18 | 18 | 2 |
| Net profit | 1.691 | 187 | 228 | 176 | 109 | 89 | 504 | 269 | 184 | 245 | -23 | 64 | 59 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.965 | 2.959 | 1.510 | 1.213 | 941 | 1.692 | 1.436 | 1.400 | 1.439 | 923 | 3.664 | 1.643 | 2.608 | 2.054 |
| Equity | — | — | 385 | 361 | 270 | 220 | 633 | 403 | 327 | 392 | 129 | 193 | 252 | 252 |
| Long-term debt | 0 | 0 | 0 | 59 | 31 | 25 | 142 | 66 | 110 | 78 | 1 | 8 | 27 | 1 |
| Short-term debt | 3.340 | 2.485 | 1.555 | 793 | 640 | 1.447 | 660 | 922 | 987 | 446 | 3.533 | 1.430 | 2.327 | 1.799 |
| Total debt | 3.340 | 2.485 | 1.555 | 852 | 670 | 1.472 | 803 | 987 | 1.097 | 523 | 3.534 | 1.438 | 2.354 | 1.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2005 | — | — |
FK Founder | Founder | 2003 | — | — |
FH Founder | Founder | 2003 | — | — |
KK Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSJ HOLDING FREDERIKSSUND ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sjøgaard | Management | 0 companies |
| Flemming Kofoed Pedersen | Founder | 0 companies |
| Flemming Holger Larsen | Founder | 0 companies |
| Karina Kettrup Sjøgaard | Management | 0 companies |