| Revenue | DKK 9,7M | +23% |
| EBITDA | DKK 3,8M | +41% |
| Net profit | DKK 2,3M | +59% |
| Total assets | DKK 15,2M | +46% |
| Equity | DKK 11M | +27% |
| Employees | 13 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -420 | 1.482 | 3.203 | 3.952 | 3.152 | 4.558 | 6.731 | 7.511 | 7.641 | 7.858 | 9.679 |
| Staff expenses | -10 | -1.058 | -1.704 | -2.286 | -2.320 | -3.194 | -4.269 | -4.571 | -5.118 | -5.181 | -5.917 |
| EBITDA | -455 | 425 | 1.498 | 1.665 | 831 | 1.364 | 2.462 | 2.940 | 2.523 | 2.677 | 3.762 |
| Depreciation & amort. | -395 | -477 | -576 | -495 | -510 | -403 | -423 | -391 | -618 | -813 | -721 |
| EBIT | -851 | -52 | 922 | 1.171 | 322 | 961 | 2.039 | 2.549 | 1.905 | 1.864 | 3.041 |
| Net financials | -190 | -180 | -116 | -92 | -106 | -76 | -47 | 10 | -59 | -58 | 4 |
| Profit before tax | -1.040 | -232 | 806 | 1.078 | 216 | 885 | 1.992 | 2.559 | 1.847 | 1.806 | 3.045 |
| Tax | -0 | -0 | -0 | 267 | 79 | 199 | 546 | 640 | 376 | 343 | 725 |
| Net profit | -1.040 | -232 | 806 | 812 | 137 | 686 | 1.446 | 1.919 | 1.471 | 1.463 | 2.319 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.386 | 2.924 | 6.133 | 5.657 | 4.955 | 7.659 | 6.395 | 8.301 | 8.591 | 10.432 | 15.209 |
| Equity | 260 | 438 | 1.244 | 1.605 | 1.742 | 2.429 | 3.875 | 5.794 | 7.265 | 8.728 | 11.048 |
| Long-term debt | 931 | 1.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 1.370 | 4.888 | 4.052 | 3.213 | 5.230 | 2.520 | 2.507 | 1.326 | 1.704 | 4.161 |
| Total debt | 1.126 | 2.486 | 4.888 | 4.052 | 3.213 | 5.230 | 2.520 | 2.507 | 1.326 | 1.704 | 4.161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GLOBAL FOOD SOLUTIONS ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2016 | |
JLA HOLDING, HVIDOVRE ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Strand | Management | 0 companies |
| John Lander Andersen | Board of Directors | 0 companies |