| Revenue | DKK 4,1M | -2% |
| EBITDA | DKK 3,3M | -3% |
| Net profit | DKK 1,2M | -10% |
| Total assets | DKK 70,1M | -2% |
| Equity | DKK 16M | +5% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.052 | 4.317 | 4.193 | 4.221 | 4.122 |
| Staff expenses | -379 | -653 | -671 | -812 | -829 |
| EBITDA | 2.673 | 3.155 | 3.522 | 3.410 | 3.293 |
| Depreciation & amort. | -701 | -4.008 | -2.233 | -2.287 | -802 |
| EBIT | 1.972 | -853 | 1.288 | 1.122 | 2.491 |
| Net financials | -1.176 | 2.258 | 315 | 275 | -1.129 |
| Profit before tax | 796 | 1.406 | 1.604 | 1.397 | 1.362 |
| Tax | 28 | 4 | -173 | 102 | 194 |
| Net profit | 768 | 1.402 | 1.777 | 1.295 | 1.168 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 81.957 | 79.619 | 82.087 | 71.235 | 70.115 |
| Equity | 11.278 | 13.242 | 14.717 | 15.243 | 16.017 |
| Long-term debt | 38.496 | 25.455 | 23.743 | 25.420 | 29.580 |
| Short-term debt | 28.318 | 37.852 | 41.081 | 28.200 | 22.126 |
| Total debt | 66.814 | 63.307 | 64.824 | 53.620 | 51.706 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2010 |
| Former (1) | ||
HL Management | Management | 2004 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2010 | |
| Board of Directors | 2010 | |
| Board of Directors | 2016 | |
| Former (1) | ||
| Board of Directors | 2004 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Larsen | Management | 0 companies |
| Meta Skovbjerg Larsen | Management | 0 companies |
| Lars Weise Skovbjerg Larsen | Chairman | 0 companies |
| Dorte Skovbjerg Meldgaard | Board of Directors | 0 companies |
| Jesper Ebbesen Fredslund Schmidt | Board of Directors | 0 companies |
| Jens Højmose Kristensen | Board of Directors | 0 companies |