| Revenue | DKK 403K | -13% |
| EBITDA | DKK 75K | +1418% |
| Net profit | DKK 8K | +116% |
| Total assets | DKK 1,1M | +2% |
| Equity | DKK 244K | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 614 | 646 | 564 | 630 | 507 | 418 | 412 | 531 | 196 | 475 | 542 | 461 | 403 |
| Staff expenses | -675 | -610 | -428 | -455 | -240 | -200 | -358 | -366 | -395 | -331 | -454 | -541 | -466 | -328 |
| EBITDA | -41 | 4 | 218 | 108 | 390 | 306 | 60 | 46 | 137 | -135 | 21 | 0 | -6 | 75 |
| Depreciation & amort. | -112 | -114 | -38 | -35 | -34 | -2 | -1 | -4 | -6 | -7 | -7 | -6 | -8 | -6 |
| EBIT | -153 | -110 | 180 | 73 | 356 | 304 | 58 | 42 | 131 | -142 | 14 | -6 | -14 | 69 |
| Net financials | -116 | -122 | -88 | -98 | -41 | -24 | 9 | -22 | -32 | -21 | -28 | -40 | -48 | -57 |
| Profit before tax | -269 | -232 | 92 | -25 | 315 | 281 | 68 | 20 | 98 | -164 | -14 | -46 | -61 | 12 |
| Tax | -67 | -21 | 21 | 145 | -87 | 63 | 10 | 5 | 23 | -35 | -2 | -9 | -10 | 4 |
| Net profit | -202 | -211 | 71 | -171 | 982 | 218 | 58 | 14 | 76 | -128 | -12 | -37 | -51 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.185 | 1.080 | 1.057 | 963 | 994 | 1.089 | 996 | 975 | 939 | 713 | 712 | 979 | 1.028 | 1.051 |
| Equity | -423 | -634 | -564 | -734 | 248 | 466 | 524 | 389 | 464 | 336 | 324 | 287 | 236 | 244 |
| Long-term debt | 199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 |
| Short-term debt | 1.409 | 1.714 | 1.620 | 1.697 | 746 | 623 | 472 | 587 | 474 | 363 | 372 | 689 | 791 | 804 |
| Total debt | 1.608 | 1.714 | 1.620 | 1.697 | 746 | 623 | 472 | 587 | 474 | 377 | 386 | 689 | 791 | 804 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSNCSN ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stær Nielsen | Management | 0 companies |
| Leif Nygaard Ager Pedersen | Board of Directors | 0 companies |
| Henrik Bondrop | Board of Directors | 0 companies |