| Revenue | DKK 2,3M | +14% |
| EBITDA | DKK 346K | +773% |
| Net profit | DKK 270K | +666% |
| Total assets | DKK 2,5M | -3% |
| Equity | DKK 590K | +40% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.944 | 1.342 | 2.241 | 1.995 | 2.267 |
| Staff expenses | -1.581 | -2.099 | -1.901 | -1.918 | -1.921 |
| EBITDA | 363 | -757 | 340 | 40 | 346 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 363 | -757 | 340 | 40 | 346 |
| Net financials | -6 | -62 | -23 | 4 | 5 |
| Profit before tax | 357 | -818 | 317 | 43 | 351 |
| Tax | 78 | -132 | 71 | 8 | 81 |
| Net profit | 279 | -686 | 246 | 35 | 270 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.322 | 3.098 | 2.876 | 2.564 | 2.483 |
| Equity | 1.325 | 139 | 385 | 420 | 590 |
| Long-term debt | 4 | 1 | 1 | 0 | 0 |
| Short-term debt | 2.993 | 2.958 | 2.490 | 2.144 | 1.893 |
| Total debt | 2.997 | 2.959 | 2.491 | 2.144 | 1.893 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2018 | |
| Former (1) | ||
| Board of Directors | 2005 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2008 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Sørensen | Management | 0 companies |
| Kurt Mellemgaard Sørensen | Board of Directors | 0 companies |
| Kaj Mellemgaard Sørensen | Board of Directors | 0 companies |