| Revenue | DKK 5,3M | +11% |
| EBITDA | DKK 1,3M | +76% |
| Net profit | DKK 1,1M | +178% |
| Total assets | DKK 9M | +110% |
| Equity | DKK 4M | +38% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.774 | 4.419 | 4.560 | 4.767 | 5.281 |
| Staff expenses | -3.292 | -3.214 | -3.270 | -4.041 | -4.003 |
| EBITDA | 481 | 1.205 | 1.289 | 726 | 1.278 |
| Depreciation & amort. | -79 | -65 | -50 | -34 | -45 |
| EBIT | 402 | 1.140 | 1.239 | 692 | 1.233 |
| Net financials | -11 | -55 | -69 | -188 | 165 |
| Profit before tax | 391 | 1.085 | 1.170 | 504 | 1.398 |
| Tax | 87 | 249 | 258 | 112 | 306 |
| Net profit | 304 | 836 | 912 | 392 | 1.091 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.462 | 5.462 | 6.077 | 4.282 | 8.996 |
| Equity | 743 | 1.579 | 2.492 | 2.884 | 3.975 |
| Long-term debt | 136 | 138 | 143 | 148 | 153 |
| Short-term debt | 2.569 | 3.740 | 3.442 | 1.250 | 4.868 |
| Total debt | 2.569 | 3.878 | 3.586 | 1.398 | 5.021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MS Founder | Founder | 2006 |
HN Management | Management | 2017 |
PE Management | Management | 2017 |
| Former (1) | ||
FE Management | Management | 2010 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2009 – 2012 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2009 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sahl Christensen | Founder | 0 companies |
| Finn Erik Foldager | Management | 0 companies |
| Henrik Nygaard Sørensen | Management | 0 companies |
| Peter Elkjær | Management | 0 companies |
| Torsten Pedersen | Chairman | 0 companies |
| Marianne Christensen | Board of Directors | 0 companies |
| Søren Stig Ravn | Board of Directors | 0 companies |
| Claus Malling Christensen | Board of Directors | 0 companies |
| Flemming Christensen | Board of Directors | 0 companies |