| Revenue | DKK 159K | -128% |
| EBITDA | DKK 150K | +108% |
| Net profit | DKK 139K | +108% |
| Total assets | DKK 724K | -74% |
| Equity | DKK 675K | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.512 | 3.086 | 2.775 | 3.247 | 3.831 | 3.426 | 4.523 | 3.926 | 4.542 | 3.373 | 5.431 | -557 | 159 |
| Staff expenses | -1.800 | -2.327 | -2.396 | -2.388 | -2.567 | -2.780 | -4.086 | -3.584 | -3.305 | -2.999 | -3.847 | -1.261 | -8 |
| EBITDA | 712 | 759 | 379 | 859 | 1.264 | 646 | 438 | 342 | 1.237 | 374 | 1.584 | -1.818 | 150 |
| Depreciation & amort. | -151 | -105 | -141 | -276 | -440 | -400 | -163 | -213 | -253 | -237 | -138 | -64 | -15 |
| EBIT | 561 | 653 | 238 | 582 | 824 | 246 | 275 | 129 | 984 | 138 | 1.446 | -1.883 | 135 |
| Net financials | -96 | -73 | -77 | -72 | -60 | -79 | -82 | -55 | -47 | -79 | -47 | -41 | -1 |
| Profit before tax | 466 | 581 | 161 | 511 | 765 | 167 | 193 | 74 | 936 | 58 | 1.399 | -1.923 | 134 |
| Tax | 130 | 133 | 41 | 122 | 170 | 37 | 44 | 20 | 210 | 16 | 311 | -260 | -4 |
| Net profit | 336 | 448 | 120 | 389 | 595 | 130 | 149 | 55 | 726 | 42 | 1.088 | -1.663 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.060 | 3.385 | 2.944 | 3.489 | 5.401 | 4.210 | 4.878 | 5.150 | 7.281 | 6.400 | 6.571 | 2.789 | 724 |
| Equity | 1.001 | 1.049 | 1.169 | 1.558 | 2.152 | 2.282 | 2.431 | 2.336 | 2.912 | 2.954 | 4.043 | 537 | 675 |
| Long-term debt | 249 | 162 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.717 | 2.069 | 1.607 | 1.792 | 3.101 | 1.826 | 2.349 | 2.729 | 4.290 | 3.352 | 2.261 | 2.246 | 46 |
| Total debt | 1.966 | 2.231 | 1.677 | 1.792 | 3.101 | 1.826 | 2.349 | 2.729 | 4.290 | 3.352 | 2.261 | 2.246 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DR. MADSEN HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Storgaard Laursen | Management | 0 companies |
| Karina Skipper Andersen | Chairman | 0 companies |
| Torben Laursen | Board of Directors | 0 companies |