| Revenue | DKK 11,8M | -7% |
| EBITDA | DKK -802K | -284% |
| Net profit | DKK -1,5M | -109% |
| Total assets | DKK 13,3M | -5% |
| Equity | DKK 2,9M | -34% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.148 | 12.620 | 12.649 | 14.012 | 14.132 | 13.248 | 14.697 | 12.844 | 11.456 | 12.988 | 13.920 | 12.637 | 11.765 |
| Staff expenses | -9.883 | -10.285 | -11.039 | -11.147 | -11.396 | -11.550 | -11.939 | -11.541 | -11.633 | -10.260 | -12.381 | -12.202 | -12.567 |
| EBITDA | 3.264 | 2.336 | 1.610 | 2.865 | 2.737 | 1.697 | 2.758 | 1.303 | -177 | 2.728 | 1.539 | 435 | -802 |
| Depreciation & amort. | 1.941 | -1.136 | -1.495 | -1.628 | -1.651 | -1.276 | -1.183 | -1.402 | -1.349 | -1.100 | -1.064 | -1.008 | -747 |
| EBIT | 1.324 | 1.199 | 115 | 1.238 | 1.085 | 421 | 1.576 | -99 | -1.526 | 1.628 | 475 | -573 | -1.549 |
| Net financials | -140 | -681 | -417 | -254 | -464 | -184 | -195 | -203 | -199 | -197 | -142 | -313 | -317 |
| Profit before tax | 1.183 | 518 | -302 | 984 | 621 | 237 | 1.380 | -302 | -1.725 | 1.431 | 333 | -886 | -1.866 |
| Tax | 200 | 61 | -191 | 528 | 135 | 51 | 304 | -59 | -374 | 320 | 67 | -187 | -403 |
| Net profit | 983 | 457 | -111 | 456 | 485 | 186 | 1.076 | -243 | -1.350 | 1.111 | 267 | -699 | -1.463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.441 | 15.325 | 16.237 | 15.606 | 15.178 | 13.077 | 15.827 | 13.817 | 11.872 | 13.859 | 15.623 | 14.035 | 13.292 |
| Equity | 2.707 | 3.164 | 3.053 | 3.509 | 3.994 | 4.177 | 5.248 | 5.001 | 3.651 | 4.762 | 5.028 | 4.330 | 2.867 |
| Long-term debt | 6.949 | 6.324 | 6.304 | 4.416 | 4.480 | 4.109 | 3.382 | 3.151 | 2.543 | 2.337 | 927 | 653 | 670 |
| Short-term debt | 6.162 | 5.309 | 6.514 | 7.053 | 6.195 | 4.267 | 6.699 | 5.193 | 5.205 | 6.315 | 9.279 | 8.849 | 9.755 |
| Total debt | 13.112 | 11.632 | 12.818 | 11.469 | 10.675 | 8.376 | 10.081 | 8.344 | 7.747 | 8.652 | 10.206 | 9.503 | 10.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2005 | — | — |
| Audit | 2005 | — | — | |
MØ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MMSC HOLDING A/S | Company | 100.0% | 100.0% | 2016 |
STENSO A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Martin Østervig Christensen | Chief Executive Officer | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Timothy James Camacho | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Steen Christensen | Chairman | 0 companies |
| Mette Steen Christensen | Board of Directors | 0 companies |