| Revenue | DKK 5,3M | +4% |
| EBITDA | DKK 60K | -73% |
| Net profit | DKK 143 | -100% |
| Total assets | DKK 7,6M | +35% |
| Equity | DKK 924K | +0% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.062 | 1.501 | 1.418 | 1.411 | 1.539 | 2.316 | 2.724 | 2.962 | 3.568 | 4.521 | 5.093 | 5.315 |
| Staff expenses | -1.374 | -1.379 | -1.165 | -1.290 | -2.153 | -2.564 | -2.828 | -2.805 | -3.340 | -3.534 | -4.871 | -5.255 |
| EBITDA | -312 | 122 | 252 | 121 | -614 | -248 | -104 | 157 | 228 | 987 | 222 | 60 |
| Depreciation & amort. | -82 | -52 | -29 | -60 | -63 | -66 | -32 | -0 | -0 | -0 | -10 | -10 |
| EBIT | -394 | 70 | 223 | 61 | -677 | -314 | -136 | 157 | 228 | 987 | 212 | 50 |
| Net financials | -28 | -47 | -27 | -49 | -13 | -15 | 0 | -23 | -76 | -69 | -58 | -44 |
| Profit before tax | -211 | 22 | 195 | 12 | -689 | -329 | -136 | 134 | 152 | 918 | 153 | 6 |
| Tax | 106 | 19 | 47 | 6 | -151 | -69 | -26 | 33 | 35 | 210 | 42 | 6 |
| Net profit | -317 | 3 | 149 | 6 | -538 | -260 | -110 | 101 | 117 | 707 | 111 | 0 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.889 | 2.044 | 2.294 | 2.296 | 2.075 | 2.663 | 3.580 | 3.234 | 4.396 | 3.081 | 5.655 | 7.619 |
| Equity | 183 | 186 | 335 | 341 | -197 | -457 | -567 | -467 | 105 | 812 | 923 | 924 |
| Long-term debt | -13 | 128 | 105 | 80 | 436 | 446 | 422 | 443 | 215 | 215 | 230 | 300 |
| Short-term debt | 1.706 | 1.729 | 1.854 | 1.875 | 1.836 | 2.674 | 3.725 | 3.258 | 4.076 | 2.053 | 4.489 | 6.378 |
| Total debt | 1.706 | 1.858 | 1.959 | 1.955 | 2.272 | 3.120 | 4.147 | 3.701 | 4.291 | 2.268 | 4.719 | 6.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LISO HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sejer Olsen | Chief Executive Officer | 0 companies |
| Troels Kryger Aggerholm | Board of Directors | 0 companies |
| Ryan Bech Jørgensen | Board of Directors | 0 companies |
| Thomas Bruno Pedersen | Chairman | 0 companies |
| Henriette Bech Dahl | Board of Directors | 0 companies |
| Michael Elle Overgaard | Board of Directors | 0 companies |