| Revenue | DKK 7,2M | +15% |
| EBITDA | DKK 300K | -16% |
| Net profit | DKK -45K | +83% |
| Total assets | DKK 4M | +7% |
| Equity | DKK 1,3M | -3% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.918 | 5.665 | 6.215 | 6.305 | 7.237 |
| Staff expenses | -4.538 | -5.263 | -7.335 | -5.948 | -6.937 |
| EBITDA | 1.741 | 402 | -1.121 | 357 | 300 |
| Depreciation & amort. | -22 | -39 | -40 | -45 | -71 |
| EBIT | 1.719 | 363 | -1.160 | 313 | 229 |
| Net financials | -45 | 1.328 | -1.896 | -601 | -162 |
| Profit before tax | 1.674 | 1.691 | -2.175 | -242 | 66 |
| Tax | 407 | 91 | -266 | 20 | 112 |
| Net profit | 1.267 | 1.600 | -1.909 | -262 | -45 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.734 | 5.884 | 5.587 | 3.709 | 3.983 |
| Equity | 1.991 | 2.866 | 957 | 1.315 | 1.269 |
| Long-term debt | 240 | 245 | 245 | 236 | 162 |
| Short-term debt | 3.504 | 2.773 | 4.385 | 2.158 | 2.552 |
| Total debt | 3.743 | 3.018 | 4.630 | 2.394 | 2.714 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Chief Executive Officer | Chief Executive Officer | 2011 |
| Former (1) | ||
PA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2025 | |
| Individual | 15–19.99% | 15–19.99% | 2023 | |
| Company | 15–19.99% | 15% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Suhr Hansen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jonas Juul Jeppesen | Chairman | 0 companies |
| Jonas Nygaard Andersen | Board of Directors | 0 companies |
| Morten Jørgensen Stald | Board of Directors | 0 companies |