| Revenue | DKK 2M | +302% |
| EBITDA | DKK 1M | +270% |
| Net profit | DKK 728K | +209% |
| Total assets | DKK 4,3M | +34% |
| Equity | DKK 2,4M | +44% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.199 | 1.839 | 2.746 | 507 | 2.036 |
| Staff expenses | -2.690 | -1.490 | -1.577 | -1.082 | -1.019 |
| EBITDA | 509 | 553 | 932 | -599 | 1.017 |
| Depreciation & amort. | -430 | -207 | -150 | -134 | -84 |
| EBIT | 79 | 346 | 783 | -733 | 933 |
| Net financials | -41 | -28 | -28 | -25 | -65 |
| Profit before tax | 38 | 318 | 754 | -758 | 868 |
| Tax | 41 | 71 | 170 | -92 | 140 |
| Net profit | -3 | 247 | 584 | -666 | 728 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.558 | 3.268 | 5.189 | 3.212 | 4.296 |
| Equity | 1.497 | 1.744 | 2.328 | 1.662 | 2.390 |
| Long-term debt | 331 | 50 | 0 | 0 | 0 |
| Short-term debt | 1.562 | 1.279 | 2.670 | 1.433 | 1.697 |
| Total debt | 1.893 | 1.329 | 2.670 | 1.433 | 1.697 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (1) | ||
| Chairman | 2014 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skov Christensen | Management | 0 companies |
| Käthe Larsen | Chairman | 0 companies |
| Rasmus Skov Christensen | Board of Directors | 0 companies |
| Erik Ebdrup | Chairman | 0 companies |