| Revenue | DKK 7,2M | -1% |
| EBITDA | DKK 1,4M | +39% |
| Net profit | DKK 1,3M | -29% |
| Total assets | DKK 18,1M | +3% |
| Equity | DKK 10,6M | +3% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.912 | 7.477 | 7.145 | 7.265 | 7.178 |
| Staff expenses | -5.354 | -5.784 | -5.975 | -6.272 | -5.802 |
| EBITDA | 1.559 | 1.694 | 1.169 | 994 | 1.376 |
| Depreciation & amort. | -37 | -0 | -0 | -0 | -0 |
| EBIT | 1.522 | 1.694 | 1.169 | 994 | 1.376 |
| Net financials | 1.394 | -1.223 | 604 | 1.297 | 260 |
| Profit before tax | 2.916 | 470 | 1.773 | 2.290 | 1.636 |
| Tax | 642 | 106 | 395 | 505 | 366 |
| Net profit | 2.273 | 364 | 1.378 | 1.786 | 1.271 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.559 | 14.527 | 15.047 | 17.496 | 18.092 |
| Equity | 10.445 | 8.809 | 9.187 | 10.372 | 10.643 |
| Long-term debt | 691 | 0 | 161 | 367 | 262 |
| Short-term debt | 5.423 | 5.718 | 5.699 | 6.756 | 7.187 |
| Total debt | 6.114 | 5.718 | 5.860 | 7.123 | 7.449 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2012 |
MS Management | Management | 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2010 | |
| Chairman | 2012 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Company | 50–66.65% | 50–66.65% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Saldern Schrøder | Management | 0 companies |
| Martin Sonny Larsen | Management | 0 companies |
| Tommy Palle Larsen | Board of Directors | 0 companies |
| Bo Reggelsen | Chairman | 0 companies |
| Mikael Møhl Schrøder | Board of Directors | 0 companies |