| Revenue | DKK 9,6M | +21% |
| EBITDA | DKK 1,8M | +1% |
| Net profit | DKK 1,1M | +8% |
| Total assets | DKK 7,5M | +30% |
| Equity | DKK 2,4M | +91% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.793 | 1.789 | 2.335 | 2.274 | 2.838 | 3.424 | 4.077 | 3.740 | 5.938 | 7.299 | 6.960 | 7.074 | 7.882 | 9.552 |
| Staff expenses | -1.417 | -1.632 | -1.699 | -1.618 | -2.026 | -2.341 | -3.142 | -3.285 | -3.920 | -4.844 | -5.356 | -5.775 | -6.076 | -7.740 |
| EBITDA | 376 | 158 | 636 | 657 | 812 | 1.083 | 934 | 455 | 2.018 | 2.456 | 1.579 | 1.299 | 1.793 | 1.811 |
| Depreciation & amort. | -529 | -502 | -465 | -304 | -215 | -235 | -55 | -110 | -212 | -267 | -266 | -212 | -350 | -360 |
| EBIT | -153 | -344 | 171 | 353 | 597 | 848 | 879 | 345 | 1.806 | 2.188 | 1.313 | 1.087 | 1.443 | 1.452 |
| Net financials | -127 | -109 | -113 | -100 | -68 | -42 | -19 | -128 | -54 | -37 | -66 | -80 | -88 | 16 |
| Profit before tax | -280 | -452 | 59 | 253 | 528 | 807 | 859 | 218 | 1.752 | 2.151 | 1.247 | 1.007 | 1.355 | 1.468 |
| Tax | -69 | -76 | 16 | 57 | 118 | 179 | 192 | 51 | 393 | 486 | 281 | 224 | 304 | 331 |
| Net profit | -211 | -376 | 43 | 196 | 411 | 628 | 668 | 167 | 1.358 | 1.666 | 966 | 783 | 1.051 | 1.137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.573 | 2.030 | 2.092 | 2.234 | 2.095 | 2.447 | 2.374 | 2.407 | 4.170 | 4.779 | 4.515 | 4.786 | 5.720 | 7.458 |
| Equity | -508 | -884 | -842 | -645 | -235 | 393 | 961 | 1.028 | 1.467 | 2.020 | 1.217 | 1.050 | 1.252 | 2.389 |
| Long-term debt | 1.573 | 1.371 | 868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.003 | 248 | 256 |
| Short-term debt | 1.508 | 1.544 | 2.066 | 2.880 | 2.330 | 2.054 | 1.413 | 1.379 | 2.703 | 2.759 | 3.297 | 2.732 | 4.221 | 4.812 |
| Total debt | 3.081 | 2.914 | 2.933 | 2.880 | 2.330 | 2.054 | 1.413 | 1.379 | 2.703 | 2.759 | 3.297 | 3.735 | 4.468 | 5.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS SEERUP HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
J.A.A.K. HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Seerup | Management | 0 companies |
| Louise Seerup | Board of Directors | 0 companies |
| Jeppe Seerup | Board of Directors | 0 companies |