| Revenue | DKK 4M | -15% |
| EBITDA | DKK 589K | -43% |
| Net profit | DKK 411K | -31% |
| Total assets | DKK 11,4M | +13% |
| Equity | DKK 2,7M | +18% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.064 | 4.305 | 4.934 | 4.781 | 4.048 |
| Staff expenses | -3.692 | -3.304 | -3.911 | -3.743 | -3.459 |
| EBITDA | 3.372 | 1.001 | 1.024 | 1.038 | 589 |
| Depreciation & amort. | -60 | -97 | -41 | -41 | -4 |
| EBIT | 3.312 | 905 | 983 | 997 | 585 |
| Net financials | -114 | -186 | -59 | -273 | -117 |
| Profit before tax | 3.198 | 719 | 923 | 724 | 468 |
| Tax | 705 | 164 | 145 | 133 | 57 |
| Net profit | 2.493 | 555 | 779 | 591 | 411 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.645 | 8.961 | 9.652 | 10.053 | 11.350 |
| Equity | 3.873 | 1.928 | 2.706 | 2.298 | 2.708 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.748 | 7.015 | 6.912 | 7.721 | 8.609 |
| Total debt | 5.748 | 7.015 | 6.912 | 7.721 | 8.609 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2006 |
| Former (2) | ||
ES Management | Management | 2006 – 2011 |
| Audit | 2006 – 2011 | |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Steen Nielsen | Management | 0 companies |
| Morten Stitz Gyrtrup | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |