| Revenue | DKK 13,8M | +585% |
| EBITDA | DKK 9,2M | +482% |
| Net profit | DKK 13,3M | +1024% |
| Total assets | DKK 28,6M | -56% |
| Equity | DKK 22M | -63% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.378 | 21.346 | 19.435 | 23.683 | 12.492 | 16.449 | 13.014 | 12.601 | 10.888 | 8.476 | 8.373 | 5.793 | 2.018 | 13.821 |
| Staff expenses | -5.136 | -4.637 | -4.711 | -4.642 | -4.798 | -4.746 | -4.825 | -4.779 | -4.627 | -4.182 | -4.353 | -4.435 | -4.312 | -4.577 |
| EBITDA | 14.242 | 16.709 | 14.724 | 19.041 | 7.694 | 11.704 | 8.189 | 7.822 | 6.261 | 4.295 | 4.020 | 1.358 | -2.419 | 9.244 |
| Depreciation & amort. | -141 | -156 | -154 | -168 | -157 | -146 | -173 | -176 | -168 | -178 | -180 | -156 | -156 | -156 |
| EBIT | 14.102 | 16.553 | 14.570 | 18.873 | 7.536 | 11.558 | 8.017 | 7.646 | 6.093 | 4.117 | 3.840 | 1.202 | -2.575 | 9.088 |
| Net financials | 10.684 | 5.537 | 2.135 | 3.395 | 3.173 | 3.249 | 119 | 8.468 | 3.543 | 5.400 | -3.792 | 2.909 | 3.793 | 6.196 |
| Profit before tax | 24.786 | 22.090 | 16.705 | 22.268 | 10.709 | 14.807 | 8.136 | 16.114 | 9.636 | 9.517 | 48 | 4.111 | 1.218 | 15.285 |
| Tax | 6.170 | 5.270 | 3.667 | 4.699 | 2.213 | 3.254 | 1.437 | 2.886 | 1.654 | 1.746 | -221 | 905 | 30 | 1.937 |
| Net profit | 18.616 | 16.820 | 13.038 | 17.569 | 8.496 | 11.553 | 6.699 | 13.228 | 7.982 | 7.771 | 269 | 3.206 | 1.188 | 13.348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94.014 | 39.588 | 47.060 | 60.015 | 57.181 | 64.519 | 64.459 | 73.106 | 84.098 | 80.314 | 64.984 | 65.937 | 65.358 | 28.582 |
| Equity | 83.782 | 29.044 | 37.291 | 48.059 | 49.756 | 57.409 | 57.308 | 66.636 | 74.618 | 75.203 | 56.614 | 59.820 | 59.008 | 22.021 |
| Long-term debt | 554 | 382 | 206 | 24 | 24 | 24 | 24 | 185 | 479 | 24 | 24 | 24 | 114 | 0 |
| Short-term debt | 8.391 | 8.902 | 8.349 | 11.044 | 6.235 | 6.068 | 6.303 | 5.497 | 8.097 | 4.176 | 7.150 | 3.992 | 4.250 | 4.861 |
| Total debt | 8.945 | 9.284 | 8.554 | 11.068 | 6.259 | 6.092 | 6.327 | 5.683 | 8.576 | 4.200 | 7.174 | 4.016 | 4.364 | 4.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MODTRYK ApS | Company | 66.7% | 66.7% | 2025 |
MASCH HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
NRK HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
Trine Busch Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Schioldan | Chief Executive Officer | 0 companies |
| Nanna Rørdam Knudsen | Board of Directors | 0 companies |
| Niels Jørn Jensen | Chairman | 0 companies |
| Trine Busch | Board of Directors | 0 companies |
| Michael Skovmand | Board of Directors | 0 companies |
| Per Oskar Jauert | Chairman | 0 companies |
| Henning Ehrhorn Mørck Jensen | Board of Directors | 0 companies |
| Ilse Christine Nørr | Chairman | 0 companies |
| Hans Jørgen Schanz | Board of Directors | 0 companies |