| Revenue | DKK 628K | -25% |
| EBITDA | DKK -119K | -211% |
| Net profit | DKK -135K | -212% |
| Total assets | DKK 291K | -17% |
| Equity | DKK -105K | -452% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67 | 303 | 411 | 729 | 628 | 762 | 981 | 782 | 664 | 838 | 628 |
| Staff expenses | -473 | -392 | -486 | -641 | -605 | -480 | -714 | -729 | -648 | -731 | -747 |
| EBITDA | -406 | -89 | -75 | 88 | 22 | 281 | 267 | 53 | 16 | 107 | -119 |
| Depreciation & amort. | -29 | -28 | -29 | -29 | -29 | -0 | -0 | -0 | -0 | -4 | -4 |
| EBIT | -435 | -118 | -104 | 60 | -7 | 281 | 267 | 53 | 16 | 103 | -123 |
| Net financials | -53 | -26 | -29 | -27 | -28 | -23 | -42 | -11 | -13 | 38 | -16 |
| Profit before tax | -488 | -144 | -133 | 32 | -35 | 258 | 225 | 42 | 3 | 142 | -139 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 21 | -4 |
| Net profit | -488 | -144 | -133 | 32 | -35 | 258 | 225 | 42 | 3 | 120 | -135 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 265 | 240 | 250 | 200 | 234 | 181 | 192 | 189 | 209 | 349 | 291 |
| Equity | -339 | -483 | -616 | -583 | -618 | -360 | -135 | -93 | -90 | 30 | -105 |
| Long-term debt | 0 | 92 | 71 | 47 | 20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 604 | 631 | 795 | 737 | 832 | 541 | 328 | 283 | 300 | 315 | 396 |
| Total debt | 604 | 723 | 865 | 783 | 852 | 541 | 328 | 283 | 300 | 315 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAVERY ACADEMY HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Savery Als-Nielsen | Management | 0 companies |
| Rasmus Uldal Bessing | Chairman | 0 companies |
| Uffe Savery | Board of Directors | 0 companies |