| Revenue | DKK 878K | +122% |
| EBITDA | DKK 452K | +1468% |
| Net profit | DKK 362K | +1224% |
| Total assets | DKK 741K | +184% |
| Equity | DKK 584K | +164% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 871 | 828 | 694 | 879 | 612 | 395 | 380 | 522 | 457 | 329 | 560 | 631 | 396 | 878 |
| Staff expenses | -754 | -758 | -833 | -827 | -661 | -455 | -347 | -446 | -466 | -308 | -410 | -636 | -429 | -426 |
| EBITDA | 117 | 70 | -139 | 52 | -50 | -60 | 33 | 76 | -9 | 22 | 150 | -5 | -33 | 452 |
| Depreciation & amort. | -24 | -6 | -25 | -24 | -21 | -16 | -14 | -7 | -7 | -7 | -7 | -7 | -0 | -0 |
| EBIT | 93 | 64 | -164 | 28 | -70 | -76 | 19 | 69 | -16 | 15 | 143 | -12 | -33 | 452 |
| Net financials | 1 | 2 | 1 | -1 | 2 | -0 | -0 | -0 | -0 | -0 | -2 | 1 | 5 | 0 |
| Profit before tax | 94 | 66 | -163 | 27 | -69 | -77 | 19 | 68 | -17 | 15 | 142 | -11 | -28 | 452 |
| Tax | 32 | 6 | -39 | 18 | -0 | 18 | -22 | 5 | 17 | -0 | -2 | -2 | 4 | 90 |
| Net profit | 62 | 59 | -124 | 10 | -69 | -95 | 41 | 63 | -34 | 15 | 144 | -10 | -32 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 322 | 456 | 422 | 380 | 251 | 128 | 147 | 217 | 207 | 202 | 298 | 331 | 261 | 741 |
| Equity | 263 | 322 | 188 | 198 | 129 | 34 | 75 | 138 | 105 | 120 | 264 | 254 | 221 | 584 |
| Long-term debt | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 128 | 234 | 182 | 122 | 94 | 72 | 79 | 102 | 83 | 35 | 77 | 39 | 157 |
| Total debt | 52 | 128 | 234 | 182 | 122 | 94 | 72 | 79 | 102 | 83 | 35 | 77 | 39 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Margit Sigaard Andersson | Management | 0 companies |