| Revenue | DKK -40K | -58% |
| EBITDA | DKK -40K | +58% |
| Net profit | DKK 7,9M | -26% |
| Total assets | DKK 61M | +3% |
| Equity | DKK 34,2M | -7% |
| Employees | — | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 14 | -46 | -27 | -41 | -49 | -29 | -48 | -36 | -34 | -34 | -35 | -38 | -96 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | 14 | -46 | -27 | -41 | -49 | -29 | -48 | -36 | -34 | -34 | -35 | -38 | -96 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | 14 | -46 | -27 | -41 | -49 | -29 | -48 | -36 | -34 | -34 | -35 | -38 | -96 | -40 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.641 | 4.215 | 4.551 | 5.564 | 6.420 | 7.289 | 6.892 | 6.995 | 5.809 | 10.882 | 10.976 | 11.988 | 10.755 | 7.945 |
| Profit before tax | — | — | — | — | — | — | — | 3.654 | 4.170 | 4.524 | 5.523 | 6.371 | 7.260 | 6.844 | 6.959 | 5.775 | 10.848 | 10.941 | 11.950 | 10.659 | 7.905 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 17 | -23 | 20 | 14 | 11 | 11 | 11 | 13 | 15 | 15 | 15 | 38 | 70 | 54 |
| Net profit | — | — | — | — | — | — | — | 3.638 | 4.192 | 4.504 | 5.508 | 6.361 | 7.249 | 6.833 | 6.946 | 5.760 | 10.833 | 10.926 | 11.911 | 10.589 | 7.850 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.855 | 27.102 | 28.619 | 33.537 | 37.203 | 37.899 | 40.502 | 45.598 | 43.924 | 44.856 | 46.855 | 51.532 | 59.225 | 60.981 |
| Equity | — | — | — | — | — | — | — | 19.591 | 25.537 | 27.147 | 29.556 | 30.917 | 32.166 | 31.993 | 32.416 | 31.801 | 36.978 | 37.110 | 38.217 | 36.924 | 34.185 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.402 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 1.566 | 1.472 | 3.981 | 6.286 | 5.733 | 8.509 | 13.182 | 12.123 | 7.878 | 9.745 | 13.315 | 22.301 | 25.394 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 1.566 | 1.472 | 3.981 | 6.286 | 5.733 | 8.509 | 13.182 | 12.123 | 7.878 | 9.745 | 13.315 | 22.301 | 26.796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2004 | — | — |
TR Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL SOFUS HANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
TORBEN RASK LUND HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sofus Hansen | Founder | 0 companies |
| Torben Rask Lund Eriksen | Management | 0 companies |
| Jakob Dalsgaard-Hansen | Board of Directors | 0 companies |
| Morten Jensen | Board of Directors | 0 companies |
| Jens Peter Ross Jensen | Board of Directors | 0 companies |