| Revenue | DKK 5,9M | +10% |
| EBITDA | DKK 981K | +191% |
| Net profit | DKK 369K | +128% |
| Total assets | DKK 11,7M | -2% |
| Equity | DKK 7,2M | +5% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 706 | 337 | 545 | 3.305 | 3.443 | 4.117 | 4.046 | 7.926 | 10.716 | 12.714 | 9.281 | 5.311 | 5.863 |
| Staff expenses | -428 | -420 | -341 | -1.637 | -2.400 | -2.882 | -3.549 | -4.922 | -5.157 | -9.398 | -8.320 | -6.381 | -4.826 |
| EBITDA | 278 | -96 | 192 | 1.474 | 1.043 | 1.235 | 497 | 3.004 | 5.559 | 3.304 | 961 | -1.082 | 981 |
| Depreciation & amort. | 147 | 162 | 124 | 134 | -180 | -173 | -198 | -303 | -318 | -314 | -370 | -579 | -482 |
| EBIT | 131 | -258 | 68 | 1.340 | 863 | 1.062 | 299 | 2.702 | 5.241 | 2.990 | 591 | -1.662 | 499 |
| Net financials | -4 | -6 | -20 | -12 | -13 | -58 | -41 | -79 | -171 | -56 | -42 | -53 | -24 |
| Profit before tax | 127 | -264 | 49 | 1.327 | 850 | 1.004 | 259 | 2.622 | 5.070 | 2.934 | 549 | -1.715 | 475 |
| Tax | 32 | -67 | 12 | 311 | 190 | 223 | 58 | 580 | 1.116 | 647 | 123 | -377 | 106 |
| Net profit | 96 | -197 | 37 | 1.016 | 660 | 781 | 201 | 2.042 | 3.954 | 2.287 | 426 | -1.338 | 369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 995 | 586 | 963 | 2.934 | 2.863 | 4.256 | 4.889 | 8.702 | 14.550 | 13.750 | 16.561 | 11.981 | 11.683 |
| Equity | 701 | 357 | 394 | 1.210 | 1.370 | 1.851 | 1.402 | 3.444 | 6.953 | 9.336 | 8.618 | 6.855 | 7.223 |
| Long-term debt | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 537 | 109 | 0 | 1.279 | 934 | 588 |
| Short-term debt | 168 | 218 | 546 | 1.683 | 1.453 | 2.370 | 3.425 | 4.677 | 7.468 | 4.389 | 6.608 | 4.193 | 3.872 |
| Total debt | 217 | 218 | 546 | 1.683 | 1.453 | 2.370 | 3.425 | 5.214 | 7.576 | 4.389 | 7.887 | 5.127 | 4.460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2023 | — | — |
KN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet MDS ApS | Company | 100.0% | 100.0% | 2024 |
NCS International A/S | Company | 20.0% | 20.0% | 2021 |
THRUST Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Danielsen | Management | 0 companies |
| Kasper Nissen | Management | 0 companies |
| Mikkel Krogslund Andersen | Board of Directors | 0 companies |
| Carl Jakob Backs | Board of Directors | 0 companies |
| Heidi Gundersen | Chairman | 0 companies |
| Christian Gunnar Retbøll | Board of Directors | 0 companies |
| Lars Tang | Board of Directors | 0 companies |
| Maja Bisballe Winther | Board of Directors | 0 companies |