| Revenue | DKK 6,8M | +8% |
| EBITDA | DKK 245K | -72% |
| Net profit | DKK 69K | -87% |
| Total assets | DKK 5,5M | -16% |
| Equity | DKK 434K | -84% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.706 | 6.273 | 6.844 | 6.333 | 6.812 |
| Staff expenses | -6.617 | -5.306 | -5.504 | -5.472 | -6.567 |
| EBITDA | 2.043 | 966 | 1.340 | 861 | 245 |
| Depreciation & amort. | -150 | -126 | -121 | -83 | -41 |
| EBIT | 1.893 | 840 | 1.219 | 779 | 204 |
| Net financials | -37 | -67 | -84 | -63 | -104 |
| Profit before tax | 1.856 | 774 | 1.135 | 716 | 99 |
| Tax | 416 | 182 | 253 | 165 | 30 |
| Net profit | 1.440 | 591 | 882 | 551 | 69 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.462 | 4.613 | 5.330 | 6.581 | 5.547 |
| Equity | 3.164 | 1.955 | 2.587 | 2.638 | 434 |
| Long-term debt | 0 | 0 | 327 | 148 | 126 |
| Short-term debt | 2.244 | 2.446 | 2.278 | 3.640 | 4.930 |
| Total debt | 2.244 | 2.446 | 2.605 | 3.789 | 5.056 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM Founder | Founder | 2004 |
MS Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (2) | ||
| Chairman | 2004 – 2025 | |
| Board of Directors | 2004 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Michael Bach Nielsen | Founder | 0 companies |
| Martin Sejdelin Hacke-Jershøj | Management | 0 companies |
| Susanne Jershøj | Board of Directors | 0 companies |
| Sofie Sejdelin Hacke-Jershøj | Chairman | 0 companies |
| Per Agner Bach Stougaard | Chairman | 0 companies |
| Stina Bach Nielsen | Board of Directors | 0 companies |