| Revenue | DKK 33,3M | -23% |
| EBITDA | DKK 19,8M | -29% |
| Net profit | DKK 13,7M | -28% |
| Total assets | DKK 57,8M | -29% |
| Equity | DKK 44,8M | -32% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 45.313 | 35.130 | 36.387 | 43.074 | 33.316 |
| Staff expenses | -14.972 | -11.389 | -10.748 | -11.449 | -13.501 |
| EBITDA | 30.265 | 23.740 | 25.639 | 28.075 | 19.815 |
| Depreciation & amort. | -1.308 | -1.347 | -2.072 | -3.021 | -3.124 |
| EBIT | 28.957 | 22.394 | 23.567 | 25.054 | 16.691 |
| Net financials | -2.021 | -1.583 | -2.705 | 386 | 859 |
| Profit before tax | 26.935 | 20.812 | 20.862 | 25.440 | 17.550 |
| Tax | 6.285 | 4.723 | 5.028 | 6.348 | 3.863 |
| Net profit | 20.650 | 16.090 | 15.834 | 19.092 | 13.687 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 50.702 | 63.064 | 69.554 | 81.195 | 57.754 |
| Equity | 35.213 | 43.303 | 51.986 | 66.078 | 44.765 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.947 | 18.865 | 16.233 | 13.736 | 11.763 |
| Total debt | 14.947 | 18.865 | 16.233 | 13.736 | 11.763 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2012 | |
| Board of Directors | 2012 | |
| Former (1) | ||
| Board of Directors | 2010 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2010 | |
| Company | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Secher Banke | Management | 0 companies |
| Jacob Csizmadia | Chairman | 0 companies |
| Tommy Skovdal | Board of Directors | 0 companies |
| Lorenz Hansen | Board of Directors | 0 companies |