| Revenue | DKK 444K | +8% |
| EBITDA | DKK 179K | +196% |
| Net profit | DKK 131K | +219% |
| Total assets | DKK 158K | +20% |
| Equity | DKK 58K | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.152 | 1.348 | 1.267 | 1.075 | 1.538 | 1.006 | 1.403 | 1.041 | 803 | 703 | 464 | 446 | 412 | 444 |
| Staff expenses | -999 | -930 | -1.192 | -1.045 | -1.239 | -977 | -1.261 | -843 | -728 | -533 | -391 | -221 | -351 | -265 |
| EBITDA | 153 | 418 | 75 | 30 | 299 | 29 | 142 | 198 | 74 | 170 | 73 | 224 | 60 | 179 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 153 | 418 | 75 | 30 | 299 | 29 | 142 | 198 | 74 | 170 | 73 | 224 | 60 | 179 |
| Net financials | -0 | -0 | -12 | -13 | -1 | -3 | -1 | -0 | -1 | -10 | -4 | -4 | -0 | -2 |
| Profit before tax | 153 | 418 | 63 | 17 | 298 | 26 | 142 | 198 | 73 | 160 | 69 | 221 | 60 | 177 |
| Tax | 41 | 110 | 22 | 8 | 68 | 10 | 38 | 52 | 23 | 42 | 22 | 54 | 19 | 46 |
| Net profit | 113 | 308 | 41 | 9 | 230 | 16 | 104 | 146 | 50 | 118 | 47 | 167 | 41 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 312 | 857 | 924 | 478 | 788 | 506 | 651 | 381 | 375 | 222 | 149 | 258 | 132 | 158 |
| Equity | 193 | 501 | 349 | 161 | 391 | 205 | 308 | 189 | 131 | 138 | 73 | 126 | 49 | 58 |
| Long-term debt | 0 | 110 | 22 | 5 | 72 | 0 | 38 | 0 | 23 | 29 | 16 | 45 | 12 | 37 |
| Short-term debt | 119 | 247 | 553 | 309 | 326 | 301 | 305 | 192 | 221 | 54 | 59 | 87 | 71 | 64 |
| Total debt | 119 | 357 | 575 | 314 | 397 | 301 | 343 | 192 | 244 | 83 | 76 | 132 | 83 | 100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
K Plus K Partner ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Stokholm Krogh | Founder | 0 companies |