| Revenue | DKK 5,4M | +156% |
| EBITDA | DKK 2,5M | +248% |
| Net profit | DKK 1M | +447% |
| Total assets | DKK 4,9M | +32% |
| Equity | DKK 2,3M | +55% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.548 | 1.464 | 1.759 | 775 | 1.557 | 923 | 1.446 | 635 | 1.754 | 1.963 | 1.592 | 1.902 | 2.118 | 5.424 |
| Staff expenses | -847 | -809 | -741 | -862 | -887 | -602 | -534 | -559 | -1.111 | -1.117 | -1.115 | -1.132 | -1.391 | -2.893 |
| EBITDA | 235 | 654 | 383 | -87 | 670 | 321 | 912 | 76 | 643 | 771 | 477 | 770 | 727 | 2.531 |
| Depreciation & amort. | -0 | -423 | -487 | -235 | -250 | -205 | -161 | -179 | -345 | -421 | -385 | -411 | -421 | -1.165 |
| EBIT | 235 | 231 | -104 | -322 | 420 | 115 | 751 | -104 | 298 | 350 | 93 | 359 | 306 | 1.365 |
| Net financials | -78 | -52 | -38 | -21 | 43 | -11 | -2 | -16 | -57 | -63 | -68 | -69 | -65 | -47 |
| Profit before tax | 157 | 179 | -143 | -343 | 463 | 104 | 748 | -120 | 241 | 287 | 25 | 290 | 241 | 1.318 |
| Tax | 39 | 45 | -32 | -71 | 103 | 27 | 165 | -26 | 53 | 65 | 6 | 64 | 53 | 290 |
| Net profit | 118 | 134 | -111 | -271 | 360 | 77 | 584 | -94 | 187 | 222 | 19 | 226 | 188 | 1.028 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.105 | 2.433 | 2.146 | 4.171 | 3.775 | 3.578 | 5.473 | 2.090 | 3.362 | 3.876 | 4.237 | 4.541 | 3.744 | 4.928 |
| Equity | — | 1.424 | 1.313 | 1.042 | 1.808 | 1.885 | 2.469 | 1.275 | 1.462 | 1.497 | 1.294 | 1.520 | 1.508 | 2.335 |
| Long-term debt | 668 | 383 | 0 | 900 | 902 | 593 | 275 | 0 | 294 | 763 | 858 | 511 | 263 | 62 |
| Short-term debt | 1.157 | 625 | 833 | 2.229 | 975 | 1.042 | 2.507 | 620 | 1.423 | 1.368 | 1.831 | 2.193 | 1.603 | 2.243 |
| Total debt | 1.825 | 1.009 | 833 | 3.129 | 1.877 | 1.635 | 2.782 | 620 | 1.717 | 2.131 | 2.689 | 2.704 | 1.866 | 2.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MST INVEST 2011 ApS | Company | 50.0% | 50.0% | 2015 |
MÆND OG MASKINER.DK ApS | Company | 50.0% | 50.0% | 2020 |
TEGLHØJ ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schelde Thomsen | Management | 0 companies |
| Anders Thomsen | Chairman | 0 companies |
| Hans Schelde Nielsen | Chairman | 0 companies |
| Birgitte Friis Kragh | Board of Directors | 0 companies |