| Revenue | DKK 21,3M | +28% |
| EBITDA | DKK 2,3M | +64% |
| Net profit | DKK 1,6M | +70% |
| Total assets | DKK 12,7M | +33% |
| Equity | DKK 3,7M | +21% |
| Employees | 37 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.687 | 12.871 | 14.537 | 16.665 | 21.316 |
| Staff expenses | -12.198 | -12.545 | -12.839 | -15.256 | -18.999 |
| EBITDA | 1.488 | 326 | 1.698 | 1.409 | 2.317 |
| Depreciation & amort. | -207 | -186 | -150 | -98 | -156 |
| EBIT | 1.282 | 140 | 1.548 | 1.311 | 2.162 |
| Net financials | -28 | -50 | -67 | -68 | -52 |
| Profit before tax | 1.254 | 90 | 1.482 | 1.243 | 2.110 |
| Tax | 277 | 22 | 326 | 279 | 468 |
| Net profit | 977 | 68 | 1.156 | 964 | 1.643 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.981 | 6.321 | 8.496 | 9.546 | 12.692 |
| Equity | 2.874 | 1.942 | 3.097 | 3.062 | 3.704 |
| Long-term debt | 260 | 24 | 287 | 282 | 394 |
| Short-term debt | 3.823 | 4.334 | 5.051 | 6.144 | 8.462 |
| Total debt | 4.083 | 4.357 | 5.337 | 6.426 | 8.855 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2005 |
| Former (2) | ||
AH Management | Management | 2005 – 2005 |
NL Management | Management | 2005 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2005 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Martin Sørensen | Management | 0 companies |
| Niels Larsen | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |