| Revenue | DKK 2,2M | +25% |
| EBITDA | DKK 146K | -28% |
| Net profit | DKK 12K | -79% |
| Total assets | DKK 2,7M | +3% |
| Equity | DKK 1,6M | -3% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 994 | 774 | 846 | 981 | 1.080 | 1.055 | 1.490 | 1.255 | 2.251 | 2.444 | 348 | 1.549 | 1.745 | 2.188 |
| Staff expenses | -829 | -612 | -635 | -748 | -768 | -735 | -817 | -962 | -1.588 | -1.714 | -1.039 | -1.095 | -1.543 | -2.043 |
| EBITDA | 165 | 162 | 211 | 233 | 312 | 320 | 673 | 293 | 663 | 729 | -691 | 454 | 202 | 146 |
| Depreciation & amort. | 75 | 71 | 75 | 69 | 71 | -103 | -86 | -65 | -33 | -80 | -104 | -104 | -107 | -107 |
| EBIT | 90 | 91 | 136 | 165 | 241 | 217 | 587 | 229 | 630 | 650 | -796 | 349 | 95 | 38 |
| Net financials | -22 | -55 | -25 | -23 | -23 | -24 | -28 | -23 | -29 | -20 | -34 | -23 | -22 | -23 |
| Profit before tax | 68 | 37 | 112 | 142 | 218 | 193 | 559 | 206 | 601 | 629 | -830 | 326 | 73 | 15 |
| Tax | 18 | -1 | 26 | 34 | 49 | 42 | 124 | 46 | 134 | 135 | -184 | 72 | 16 | 3 |
| Net profit | 50 | 38 | 86 | 107 | 170 | 151 | 436 | 160 | 468 | 494 | -646 | 254 | 57 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.726 | 1.895 | 1.657 | 1.821 | 1.775 | 1.746 | 2.091 | 2.109 | 3.443 | 3.299 | 2.923 | 2.515 | 2.665 | 2.740 |
| Equity | 667 | 705 | 790 | 898 | 1.067 | 1.115 | 1.445 | 1.497 | 1.854 | 2.235 | 1.470 | 1.724 | 1.642 | 1.587 |
| Long-term debt | 172 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 106 | 88 | 70 | 52 |
| Short-term debt | 865 | 1.156 | 833 | 894 | 685 | 619 | 615 | 585 | 1.554 | 888 | 1.347 | 703 | 953 | 1.102 |
| Total debt | 1.037 | 1.169 | 833 | 894 | 685 | 619 | 615 | 585 | 1.554 | 1.013 | 1.453 | 791 | 1.023 | 1.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Skøtt Christensen | Founder | 0 companies |