| Revenue | DKK 2M | +74% |
| EBITDA | DKK 194K | +180% |
| Net profit | DKK 141K | +127% |
| Total assets | DKK 1,6M | +4% |
| Equity | DKK 1,2M | +14% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.444 | 1.440 | 1.308 | 2.530 | 1.552 | 1.510 | 1.515 | 1.447 | 1.289 | 2.135 | 1.385 | 1.161 | 2.021 |
| Staff expenses | -1.223 | -1.362 | -1.268 | -1.830 | -1.296 | -1.422 | -1.143 | -1.343 | -1.163 | -1.178 | -1.290 | -1.403 | -1.827 |
| EBITDA | 221 | 77 | 41 | 700 | 256 | 88 | 370 | 104 | 125 | 956 | 95 | -242 | 194 |
| Depreciation & amort. | 57 | 57 | 4 | 4 | -22 | -36 | -50 | -60 | -114 | -154 | -255 | -265 | -79 |
| EBIT | 164 | 20 | 36 | 696 | 234 | 52 | 320 | 44 | 11 | 803 | -161 | -507 | 115 |
| Net financials | -27 | -24 | 11 | -15 | -11 | -8 | -7 | -14 | -13 | -17 | -24 | -15 | -19 |
| Profit before tax | — | -4 | 47 | 681 | 222 | 43 | 313 | 30 | -2 | 785 | -185 | -522 | 96 |
| Tax | 14 | 1 | 17 | 152 | 51 | 10 | 70 | 7 | -0 | 173 | 7 | -0 | -45 |
| Net profit | 123 | -5 | 31 | 529 | 172 | 34 | 243 | 22 | -2 | 612 | -192 | -522 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 688 | 650 | 684 | 1.505 | 1.321 | 1.391 | 1.472 | 1.608 | 1.800 | 2.555 | 2.019 | 1.569 | 1.639 |
| Equity | — | 98 | 129 | 657 | 829 | 863 | 1.106 | 1.128 | 1.126 | 1.738 | 1.547 | 1.025 | 1.166 |
| Long-term debt | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 17 | 0 | 0 | 0 | 0 |
| Short-term debt | 603 | 553 | 556 | 847 | 492 | 528 | 367 | 466 | 657 | 817 | 473 | 544 | 473 |
| Total debt | 604 | 553 | 556 | 847 | 492 | 528 | 367 | 480 | 674 | 817 | 473 | 544 | 473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 25.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Majbrit Skallerup | Founder | 0 companies |