| Revenue | DKK 2,5M | +12% |
| EBITDA | DKK 884K | +8% |
| Net profit | DKK 701K | +8% |
| Total assets | DKK 2,4M | -14% |
| Equity | DKK 1,1M | -21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.487 | 5.183 | 7.364 | 6.135 | 3.197 | 2.857 | 3.003 | 3.717 | 3.341 | 3.142 | 2.973 | 2.358 | 2.254 | 2.525 |
| Staff expenses | -2.712 | -4.659 | -6.626 | -6.131 | -2.302 | -2.045 | -1.824 | -1.646 | -1.771 | -1.689 | -1.752 | -1.596 | -1.433 | -1.640 |
| EBITDA | 775 | 523 | 739 | 4 | 895 | 811 | 1.179 | 2.071 | 1.569 | 1.453 | 1.222 | 762 | 821 | 884 |
| Depreciation & amort. | -153 | -174 | -195 | -68 | -14 | -0 | -9 | -9 | -9 | -9 | -0 | -0 | -0 | -2 |
| EBIT | 622 | 349 | 544 | -63 | 881 | 811 | 1.171 | 2.063 | 1.560 | 1.444 | 1.222 | 762 | 821 | 883 |
| Net financials | -9 | 5 | -154 | -500 | 132 | -352 | 752 | -8 | -13 | -19 | 29 | 34 | 9 | 16 |
| Profit before tax | 613 | 354 | 389 | -563 | 1.013 | 459 | 1.923 | 2.054 | 1.548 | 1.425 | 1.251 | 796 | 830 | 899 |
| Tax | 153 | 95 | 137 | -172 | 194 | 181 | 267 | 454 | 341 | 314 | 276 | 176 | 184 | 198 |
| Net profit | 459 | 259 | 252 | -391 | 819 | 279 | 1.656 | 1.600 | 1.206 | 1.111 | 975 | 620 | 646 | 701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.334 | 4.625 | 4.931 | 3.923 | 3.606 | 3.493 | 3.738 | 4.768 | 4.598 | 4.383 | 3.619 | 2.677 | 2.824 | 2.423 |
| Equity | 1.585 | 1.748 | 1.904 | 1.416 | 1.935 | 1.413 | 969 | 2.569 | 2.175 | 2.086 | 1.961 | 1.381 | 1.427 | 1.127 |
| Long-term debt | 0 | 161 | 88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.749 | 2.677 | 2.886 | 2.507 | 1.671 | 2.079 | 2.769 | 2.199 | 2.423 | 2.297 | 1.658 | 1.297 | 1.398 | 1.290 |
| Total debt | 2.749 | 2.837 | 2.973 | 2.507 | 1.671 | 2.079 | 2.769 | 2.199 | 2.423 | 2.297 | 1.658 | 1.297 | 1.398 | 1.290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MET HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Steen Søndergaard | Management | 0 companies |