| Revenue | DKK 1,8M | -10% |
| EBITDA | DKK 519K | +166% |
| Net profit | DKK 375K | +197% |
| Total assets | DKK 920K | +45% |
| Equity | DKK 442K | +553% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 855 | 982 | 1.071 | 1.318 | 1.209 | 1.192 | 1.607 | 1.999 | 2.316 | 1.341 | 2.161 | 2.054 | 1.840 |
| Staff expenses | -625 | -807 | -903 | -965 | -1.040 | -1.086 | -1.217 | -1.868 | -2.343 | -1.103 | -2.161 | -1.859 | -1.321 |
| EBITDA | 230 | 176 | 168 | 251 | 29 | 106 | 391 | 131 | -27 | 138 | -102 | 195 | 519 |
| Depreciation & amort. | -96 | -106 | -99 | -115 | -126 | -123 | -122 | -89 | -70 | -76 | -135 | -31 | -31 |
| EBIT | 134 | 70 | 69 | 136 | -98 | -18 | 269 | 42 | -97 | 62 | -237 | 164 | 488 |
| Net financials | -53 | -43 | -28 | -21 | -13 | -12 | -27 | -29 | -23 | -25 | -68 | -2 | 3 |
| Profit before tax | 81 | 27 | 41 | 116 | -110 | -29 | 241 | 13 | -120 | 38 | -305 | 162 | 491 |
| Tax | 21 | 7 | 13 | 38 | -24 | -6 | 55 | 4 | -25 | 10 | -58 | 36 | 117 |
| Net profit | 60 | 20 | 28 | 78 | -86 | -23 | 186 | 9 | -95 | 28 | -247 | 126 | 375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 905 | 882 | 931 | 706 | 829 | 834 | 1.276 | 1.271 | 1.485 | 1.112 | 802 | 636 | 920 |
| Equity | 44 | 64 | 92 | 170 | 83 | 60 | 246 | 255 | 161 | 189 | -58 | 68 | 442 |
| Long-term debt | 108 | 44 | 0 | 0 | 145 | 77 | 373 | 272 | 162 | 47 | 0 | 0 | 0 |
| Short-term debt | 753 | 774 | 839 | 536 | 600 | 698 | 634 | 716 | 1.160 | 865 | 861 | 568 | 462 |
| Total debt | 862 | 818 | 839 | 536 | 745 | 774 | 1.007 | 988 | 1.322 | 912 | 861 | 568 | 462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
LS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS HOLDING AF 24. AUGUST 2009 ApS | Company | 33.3% | 33.3% | 2022 |
HAWFISK A/S | Company | 50.0% | 50.0% | 2009 |
Expo Partner ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Svensson | Management | 0 companies |
| Lars Steffensen | Management | 0 companies |
| Steffen Hartman Dalsgaard | Board of Directors | 0 companies |
| Henrik Jensen Dalsgaard | Chairman | 0 companies |