| Revenue | DKK 6,6M | -31% |
| EBITDA | DKK 2,6M | -55% |
| Net profit | DKK 1,4M | -68% |
| Total assets | DKK 20,3M | +35% |
| Equity | DKK 6,8M | -19% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.371 | 3.341 | 4.198 | 9.489 | 6.574 |
| Staff expenses | -3.508 | -3.860 | -3.580 | -3.602 | -3.939 |
| EBITDA | 3.863 | -519 | 618 | 5.887 | 2.634 |
| Depreciation & amort. | -398 | -243 | -253 | -270 | -288 |
| EBIT | 3.465 | -762 | 364 | 5.617 | 2.347 |
| Net financials | 55 | -102 | -217 | -153 | -118 |
| Profit before tax | 3.520 | -864 | 147 | 5.464 | 2.229 |
| Tax | 940 | -72 | -135 | 936 | 784 |
| Net profit | 2.580 | -792 | 282 | 4.528 | 1.444 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15.115 | 11.362 | 12.710 | 15.046 | 20.349 |
| Equity | 7.618 | 3.826 | 4.108 | 8.336 | 6.781 |
| Long-term debt | 0 | 1.300 | 1.230 | 1.230 | 1.230 |
| Short-term debt | 7.390 | 6.200 | 7.372 | 5.021 | 11.351 |
| Total debt | 7.390 | 7.500 | 8.602 | 6.251 | 12.581 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2011 |
FE Founder | Founder | 2011 |
| Former (1) | ||
TS Management | Management | 2024 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Stenbjerg Christensen | Management | 0 companies |
| Frands Edvard Nielsen | Founder | 0 companies |
| Thomas Sæderup Møller | Management | 0 companies |