| Revenue | DKK 23,6M | -22% |
| EBITDA | DKK 3,5M | -48% |
| Net profit | DKK -456K | -122% |
| Total assets | DKK 35,5M | -7% |
| Equity | DKK 21,8M | -2% |
| Employees | 45 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.446 | 8.248 | 11.551 | 9.261 | 9.867 | 10.516 | 16.039 | 20.395 | 20.005 | 28.956 | 33.242 | 36.568 | 30.384 | 23.635 |
| Staff expenses | -5.128 | -6.004 | -7.889 | -6.740 | -7.368 | -7.742 | -10.551 | -13.900 | -13.885 | -16.736 | -20.058 | -23.522 | -23.210 | -20.076 |
| EBITDA | 3.318 | 2.244 | 3.661 | 2.521 | 2.499 | 2.774 | 5.488 | 6.495 | 6.120 | 12.220 | 12.472 | 13.031 | 6.824 | 3.539 |
| Depreciation & amort. | 1.359 | -1.494 | -1.791 | -2.038 | -2.005 | -1.804 | -1.931 | -1.956 | -2.338 | -2.379 | -2.590 | -3.310 | -3.658 | -3.677 |
| EBIT | 1.959 | 751 | 1.871 | 483 | 494 | 970 | 3.557 | 4.538 | 3.782 | 9.841 | 9.882 | 9.721 | 3.166 | -138 |
| Net financials | -401 | -304 | -372 | -465 | -449 | -335 | -380 | -598 | -302 | -308 | -264 | -328 | -529 | -446 |
| Profit before tax | 1.558 | 447 | 1.499 | 18 | 44 | 635 | 3.178 | 3.941 | 3.481 | 9.533 | 9.618 | 9.394 | 2.637 | -584 |
| Tax | 388 | 113 | 330 | 2 | -8 | 135 | 647 | 876 | 780 | 2.160 | 2.306 | 2.288 | 579 | -129 |
| Net profit | 1.170 | 334 | 1.169 | 16 | 53 | 500 | 2.530 | 3.065 | 2.701 | 7.372 | 7.312 | 7.105 | 2.058 | -456 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.772 | 16.129 | 18.054 | 14.260 | 13.472 | 17.185 | 20.083 | 22.680 | 28.929 | 34.757 | 34.872 | 45.139 | 37.973 | 35.466 |
| Equity | 3.023 | 3.358 | 4.526 | 4.542 | 4.595 | 5.095 | 7.625 | 10.690 | 13.390 | 20.763 | 23.075 | 25.180 | 22.238 | 21.782 |
| Long-term debt | 3.229 | 7.447 | 7.103 | 5.484 | 4.686 | 6.405 | 6.909 | 6.001 | 7.218 | 5.068 | 4.710 | 7.199 | 6.328 | 4.510 |
| Short-term debt | 3.443 | 5.135 | 5.906 | 3.712 | 3.678 | 5.075 | 4.752 | 4.941 | 6.909 | 7.239 | 5.103 | 10.133 | 6.678 | 6.094 |
| Total debt | 6.672 | 12.582 | 13.008 | 9.196 | 8.364 | 11.479 | 11.661 | 10.942 | 14.127 | 12.307 | 9.812 | 17.332 | 13.006 | 10.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Baso Group ApS | Company | 100.0% | 100.0% | 2026 |
MIDAL HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sørensen | Management | 0 companies |
| Kasper Nordentoft Gravesen | Board of Directors | 0 companies |
| Henning Thulstrup | Chairman | 0 companies |
| Kenneth Sandfeld Hansen | Chairman | 0 companies |
| Mogens Juul Jensen | Board of Directors | 0 companies |
| Bjarne Poulsen | Board of Directors | 0 companies |
| Lars Gasberg | Board of Directors | 0 companies |
| Inger Nielsen Kragh | Board of Directors | 0 companies |
| Ole Kastrup Bridal | Board of Directors | 0 companies |