| Revenue | DKK 21,8M | +10% |
| EBITDA | DKK 2,2M | +9% |
| Net profit | DKK 800K | +0% |
| Total assets | DKK 37,9M | +17% |
| Equity | DKK 9,7M | +9% |
| Employees | 44 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 6.671 | 5.439 | 7.357 | 9.847 | 10.230 | 13.408 | 16.731 | 20.664 | 19.795 | 21.781 |
| Staff expenses | -0 | -0 | -5.299 | -4.614 | -5.288 | -6.764 | -8.841 | -12.219 | -15.303 | -17.807 | -17.755 | -19.493 |
| EBITDA | 0 | 0 | 1.372 | 825 | 2.069 | 3.083 | 1.389 | 1.188 | 1.428 | 2.857 | 2.040 | 2.229 |
| Depreciation & amort. | -0 | -0 | -207 | -234 | -191 | -188 | -202 | -208 | -173 | -176 | -150 | -139 |
| EBIT | 0 | 0 | 1.165 | 592 | 1.878 | 2.895 | 1.187 | 980 | 1.255 | 2.681 | 1.890 | 2.090 |
| Net financials | 0 | 0 | -251 | -260 | -388 | -397 | -376 | -290 | -352 | -605 | -859 | -988 |
| Profit before tax | 0 | 0 | 914 | 332 | 1.490 | 2.498 | 812 | 690 | 904 | 2.076 | 1.031 | 1.102 |
| Tax | -0 | -0 | 231 | 78 | 322 | 554 | 181 | 150 | 206 | 457 | 232 | 302 |
| Net profit | 0 | 0 | 683 | 254 | 1.168 | 1.944 | 630 | 540 | 698 | 1.620 | 799 | 800 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 10.279 | 11.448 | 14.689 | 23.828 | 21.818 | 17.382 | 24.986 | 25.563 | 32.326 | 37.871 |
| Equity | 0 | 0 | 1.835 | 2.089 | 3.257 | 5.201 | 5.761 | 6.302 | 6.999 | 8.119 | 8.918 | 9.717 |
| Long-term debt | 0 | 0 | 1.057 | 65 | 0 | 0 | 656 | 810 | 823 | 852 | 879 | 858 |
| Short-term debt | 0 | 0 | 7.387 | 9.294 | 11.129 | 17.770 | 14.363 | 9.082 | 15.769 | 14.740 | 20.447 | 24.911 |
| Total debt | 0 | 0 | 8.444 | 9.359 | 11.129 | 17.770 | 15.018 | 9.892 | 16.592 | 15.593 | 21.325 | 25.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAAHEDE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Skytte Raahede | Management | 0 companies |