| Revenue | DKK 10,4M | +13% |
| EBITDA | DKK 4,2M | +4% |
| Net profit | DKK 2,8M | +1% |
| Total assets | DKK 17,2M | -4% |
| Equity | DKK 6,4M | +2% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.597 | 7.856 | 7.857 | 9.284 | 10.450 |
| Staff expenses | -4.181 | -4.948 | -4.552 | -5.273 | -6.267 |
| EBITDA | 3.415 | 2.907 | 3.305 | 4.011 | 4.182 |
| Depreciation & amort. | -242 | -263 | -238 | -262 | -368 |
| EBIT | 3.174 | 2.644 | 3.067 | 3.749 | 3.815 |
| Net financials | 228 | -331 | 30 | -119 | -108 |
| Profit before tax | 3.402 | 2.313 | 3.097 | 3.630 | 3.707 |
| Tax | 749 | 509 | 682 | 799 | 857 |
| Net profit | 2.653 | 1.804 | 2.416 | 2.831 | 2.850 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.196 | 17.032 | 17.459 | 17.856 | 17.194 |
| Equity | 10.930 | 11.734 | 13.150 | 6.331 | 6.430 |
| Long-term debt | 1.638 | 722 | 730 | 6.470 | 4.807 |
| Short-term debt | 2.700 | 4.120 | 3.104 | 4.540 | 5.394 |
| Total debt | 4.338 | 4.841 | 3.834 | 11.010 | 10.201 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2003 | |
| Former (2) | ||
| Board of Directors | 2003 – 2024 | |
| Board of Directors | 2003 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Smedegård | Management | 0 companies |
| Karl Vestergaard Snogdal | Board of Directors | 0 companies |
| Jeppe Østergaard Snogdal | Board of Directors | 0 companies |
| Mette Dohn Smedegård Andersen | Board of Directors | 0 companies |
| Bjørn Smedegård | Chairman | 0 companies |
| Karen Marie Fruergård Smedegård | Board of Directors | 0 companies |