| Revenue | DKK 808K | +2% |
| EBITDA | DKK 328K | +25% |
| Net profit | DKK 240K | +1239% |
| Total assets | DKK 3,8M | +8% |
| Equity | DKK 831K | -1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 389 | 43 | -147 | 375 | 252 | 521 | -57 | 794 | 808 |
| Staff expenses | -0 | -81 | -468 | -590 | -300 | -460 | -615 | -533 | -481 |
| EBITDA | -150 | -30 | -344 | -215 | -47 | 62 | -672 | 261 | 328 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -29 | -29 | -52 | -55 | -57 |
| EBIT | -150 | -30 | -344 | -215 | -76 | 33 | -724 | 206 | 271 |
| Net financials | -2 | -7 | -1 | -27 | -18 | -4 | 114 | -167 | -30 |
| Profit before tax | -151 | -36 | -345 | -137 | -54 | 29 | -610 | 39 | 240 |
| Tax | -38 | 4 | 136 | 52 | 20 | 7 | -134 | 21 | -0 |
| Net profit | -114 | -41 | -481 | -189 | -74 | 22 | -476 | 18 | 240 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72 | 83 | 1.140 | 1.625 | 1.615 | 1.918 | 2.818 | 3.506 | 3.795 |
| Equity | -34 | 39 | 559 | 369 | 295 | 317 | 871 | 841 | 831 |
| Long-term debt | 0 | 0 | 120 | 0 | 0 | 811 | 175 | 5 | 0 |
| Short-term debt | 105 | 44 | 461 | 1.255 | 1.320 | 789 | 1.772 | 2.660 | 2.963 |
| Total debt | 105 | 44 | 581 | 1.255 | 1.320 | 1.601 | 1.947 | 2.665 | 2.963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2016 | |
WAKEY WAKEY ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 5.0% | 5.0% | 2014 | |
JPOLSEN HOLDING APS | Company | 5.0% | 5.0% | 2015 |
HERMAN ZINCK HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Svanholm Borch | Management | 0 companies |
| Steen Agerskov | Board of Directors | 0 companies |
| Peter Thor Munck Birkmand | Chairman | 0 companies |
| Peter Herman Zinck | Chairman | 0 companies |