| Revenue | DKK 2,4M | -30% |
| EBITDA | DKK -254K | -129% |
| Net profit | DKK -1,4M | -372% |
| Total assets | DKK 787K | -73% |
| Equity | DKK -623K | -184% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.797 | -1.576 | 1.532 | 2.181 | 2.969 | 4.029 | 3.943 | 6.048 | 5.666 | 1.628 | 2.384 | 1.991 | 3.477 | 2.437 |
| Staff expenses | -2.230 | -1.755 | -1.458 | -1.793 | -3.342 | -3.460 | -3.657 | -4.906 | -5.088 | -1.924 | -1.625 | -1.715 | -2.579 | -2.691 |
| EBITDA | 622 | 242 | 74 | 388 | -385 | 569 | 286 | 1.142 | 554 | -296 | 760 | 276 | 866 | -254 |
| Depreciation & amort. | 22 | -32 | -30 | -28 | -10 | -34 | -45 | -91 | -133 | -231 | -214 | -213 | -185 | -140 |
| EBIT | 599 | 210 | 44 | 360 | -395 | 534 | 241 | 1.051 | 422 | -527 | 546 | 63 | 680 | -394 |
| Net financials | -46 | -18 | -20 | -10 | -33 | -41 | -69 | -15 | -49 | -159 | -32 | -66 | -34 | -994 |
| Profit before tax | 553 | 226 | 24 | 350 | -427 | 493 | 172 | 1.035 | 373 | -686 | 513 | -2 | 646 | -1.388 |
| Tax | 140 | 55 | 13 | 85 | -92 | 114 | 49 | 235 | 86 | -138 | 116 | 15 | 144 | -22 |
| Net profit | 414 | 171 | 11 | 265 | -335 | 380 | 123 | 800 | 286 | -547 | 397 | -18 | 502 | -1.367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 962 | 478 | 512 | 943 | 1.005 | 1.702 | 1.561 | 1.981 | 3.228 | 3.010 | 3.833 | 2.322 | 2.864 | 787 |
| Equity | 301 | 130 | 141 | 406 | 21 | 400 | 472 | 1.022 | 809 | 261 | 659 | 241 | 743 | -623 |
| Long-term debt | 301 | 0 | 0 | 12 | 0 | 170 | 47 | 0 | 0 | 595 | 1.352 | 480 | 358 | 236 |
| Short-term debt | 360 | -347 | 371 | 523 | 984 | 1.131 | 1.042 | 959 | 2.302 | 2.154 | 1.823 | 1.599 | 1.758 | 1.174 |
| Total debt | 661 | -347 | 371 | 535 | 984 | 1.301 | 1.089 | 959 | 2.302 | 2.748 | 3.175 | 2.079 | 2.116 | 1.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2005 | — | — |
EM Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSA Group ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Sejer Andersen | Management | 0 companies |
| Ellen Margrethe Bech | Audit | 0 companies |