| Revenue | DKK 5,4M | -21% |
| EBITDA | DKK 373K | -53% |
| Net profit | DKK 145K | -50% |
| Total assets | DKK 3,5M | -19% |
| Equity | DKK 903K | -10% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.848 | 4.197 | 4.366 | 6.789 | 5.386 |
| Staff expenses | -3.179 | -3.472 | -3.783 | -6.001 | -5.013 |
| EBITDA | 669 | 725 | 584 | 787 | 373 |
| Depreciation & amort. | -38 | -103 | -378 | -373 | -154 |
| EBIT | 632 | 622 | 206 | 414 | 220 |
| Net financials | -21 | -13 | -20 | -38 | -31 |
| Profit before tax | 611 | 609 | 186 | 376 | 189 |
| Tax | 136 | 135 | 42 | 85 | 44 |
| Net profit | 475 | 474 | 144 | 292 | 145 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.606 | 2.712 | 2.797 | 4.295 | 3.465 |
| Equity | 1.373 | 1.348 | 841 | 1.008 | 903 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.157 | 1.303 | 1.910 | 3.239 | 2.499 |
| Total debt | 1.157 | 1.303 | 1.910 | 3.239 | 2.499 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2015 | |
| Board of Directors | 2015 | |
| Former (2) | ||
| Chairman | 2012 – 2015 | |
| Board of Directors | 2012 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schultz | Management | 0 companies |
| Ole Schultz | Chairman | 0 companies |
| Marie-Louise Lehn Schultz | Board of Directors | 0 companies |
| Linda Petri | Chairman | 0 companies |
| Knud Erik Knerk Johansen | Board of Directors | 0 companies |