| Revenue | DKK 11,4M | +20% |
| EBITDA | DKK 2,3M | +146% |
| Net profit | DKK 1,4M | +223% |
| Total assets | DKK 11M | +14% |
| Equity | DKK 5,3M | +28% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.513 | 10.848 | 9.011 | 9.428 | 11.351 |
| Staff expenses | -10.378 | -9.069 | -8.495 | -8.504 | -9.082 |
| EBITDA | 1.104 | 1.779 | 516 | 924 | 2.269 |
| Depreciation & amort. | -154 | -247 | -209 | -201 | -196 |
| EBIT | 950 | 1.532 | 307 | 723 | 2.073 |
| Net financials | -92 | -140 | -166 | -157 | -230 |
| Profit before tax | 858 | 1.391 | 141 | 566 | 1.843 |
| Tax | 186 | 307 | 34 | 125 | 421 |
| Net profit | 672 | 1.085 | 107 | 441 | 1.422 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.119 | 12.857 | 9.002 | 9.685 | 11.023 |
| Equity | 4.118 | 4.603 | 3.709 | 4.146 | 5.318 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.814 | 7.967 | 5.224 | 5.500 | 5.505 |
| Total debt | 8.814 | 7.967 | 5.224 | 5.500 | 5.505 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2005 | |
| Board of Directors | 2010 | |
| Former (2) | ||
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2007 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Steffen Davidsen | Management | 0 companies |
| Leila Foss Davidsen | Board of Directors | 0 companies |
| Flemming Erik Davidsen | Chairman | 0 companies |
| Henrik Skov | Board of Directors | 0 companies |
| Pernille Lisbeth Mertz Davidsen | Board of Directors | 0 companies |