| Revenue | DKK 9,4M | +25% |
| EBITDA | DKK 4,9M | +124% |
| Net profit | DKK 3,6M | +128% |
| Total assets | DKK 6,2M | +65% |
| Equity | DKK 3,8M | +118% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.823 | 7.737 | 7.847 | 7.525 | 9.376 |
| Staff expenses | -4.095 | -4.472 | -5.001 | -5.340 | -4.472 |
| EBITDA | 3.728 | 3.265 | 2.734 | 2.185 | 4.904 |
| Depreciation & amort. | -137 | -129 | -73 | -66 | -44 |
| EBIT | 3.591 | 3.137 | 2.661 | 2.119 | 4.860 |
| Net financials | -71 | -116 | -111 | -80 | -207 |
| Profit before tax | 3.520 | 3.021 | 2.549 | 2.040 | 4.653 |
| Tax | 778 | 666 | 563 | 452 | 1.033 |
| Net profit | 2.742 | 2.355 | 1.986 | 1.588 | 3.620 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.141 | 4.595 | 4.097 | 3.742 | 6.166 |
| Equity | 2.872 | 2.485 | 2.116 | 1.718 | 3.750 |
| Long-term debt | 0 | 0 | 0 | 0 | 324 |
| Short-term debt | 2.255 | 2.110 | 1.981 | 2.024 | 2.069 |
| Total debt | 2.255 | 2.110 | 1.981 | 2.024 | 2.392 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2025 |
| Former (1) | ||
MF Chief Executive Officer | Chief Executive Officer | 2003 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2007 – 2025 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2006 – 2007 | |
| Chairman | 2007 – 2025 | |
| Board of Directors | 2006 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frederiksen | Chief Executive Officer | 0 companies |
| Mads Seerup | Management | 0 companies |
| Peter Frederiksen | Board of Directors | 0 companies |
| Jens Broe Christensen | Board of Directors | 0 companies |
| Peter Sandahl | Chairman | 0 companies |
| Bettina Reffstrup Frederiksen | Chairman | 0 companies |
| Torben Skov Møller | Board of Directors | 0 companies |