| Revenue | DKK -22K | +3% |
| EBITDA | DKK -22K | -3% |
| Net profit | DKK 1,9M | -9% |
| Total assets | DKK 10,4M | +5% |
| Equity | DKK 9,1M | +28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | — | — | — | -18 | -9 | -16 | -18 | -19 | -18 | -18 | -20 | -21 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 203 | 552 | 1.049 | 251 | -18 | -9 | -16 | -18 | -19 | -18 | -18 | -20 | -21 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 203 | 552 | 1.049 | 251 | -18 | -9 | -16 | -18 | -19 | -18 | -18 | -20 | -21 | -22 |
| Net financials | -689 | -283 | 165 | -571 | -747 | 797 | 444 | 326 | 3.199 | 2.483 | 1.927 | 1.371 | 2.067 | 1.913 |
| Profit before tax | 334 | -384 | 149 | -585 | -765 | 788 | 428 | 308 | 3.181 | 2.465 | 1.909 | 1.351 | 2.046 | 1.891 |
| Tax | 522 | -240 | -222 | -198 | -176 | -154 | -44 | -274 | -112 | -97 | -81 | -77 | -52 | -21 |
| Net profit | -188 | -145 | 371 | -387 | -589 | 942 | 471 | 582 | 3.293 | 2.561 | 1.990 | 1.428 | 2.098 | 1.912 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.640 | 11.645 | 11.376 | 9.825 | 8.356 | 8.916 | 9.414 | 8.796 | 11.421 | 11.266 | 9.485 | 9.163 | 9.860 | 10.365 |
| Equity | 959 | 904 | 1.253 | 865 | 276 | 1.218 | 1.690 | 2.071 | 5.141 | 4.726 | 3.607 | 5.023 | 7.088 | 9.062 |
| Long-term debt | 10.460 | 9.358 | 8.860 | 8.060 | 7.260 | 6.860 | 6.460 | 5.660 | 4.860 | 4.060 | 3.260 | 2.460 | 1.660 | 0 |
| Short-term debt | 221 | 1.382 | 1.263 | 900 | 820 | 838 | 1.264 | 1.065 | 1.420 | 2.480 | 2.618 | 1.679 | 1.112 | 1.303 |
| Total debt | 10.681 | 10.740 | 10.123 | 8.960 | 8.080 | 7.698 | 7.724 | 6.725 | 6.280 | 6.540 | 5.878 | 4.139 | 2.772 | 1.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
ODI-DENTAL ApS | Company | 20.0% | 20.0% | 2025 |
FREDBRO HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sørensen Brok | Management | 0 companies |
| Harald Wim Hagesteijn | Board of Directors | 0 companies |
| Finn Bøje Frederiksen | Board of Directors | 0 companies |
| Kent Reinhart Nielsen | Chairman | 0 companies |
| Manuel Alfonso Fernández | Chairman | 0 companies |
| Jørgen Palle Viuff | Board of Directors | 0 companies |
| Pia Bøje Frederiksen | Board of Directors | 0 companies |