| Revenue | DKK 10,4M | +31% |
| EBITDA | DKK 2,1M | +374% |
| Net profit | DKK 1,5M | +291% |
| Total assets | DKK 4,5M | -4% |
| Equity | DKK 1,1M | +418% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.588 | 7.300 | 10.304 | 7.903 | 10.393 |
| Staff expenses | -5.561 | -6.784 | -8.563 | -8.577 | -8.120 |
| EBITDA | 3.025 | 515 | 1.742 | -774 | 2.123 |
| Depreciation & amort. | -121 | -146 | -167 | -163 | -138 |
| EBIT | 2.904 | 369 | 1.575 | -937 | 1.985 |
| Net financials | -36 | -82 | -85 | -70 | -48 |
| Profit before tax | 2.868 | 287 | 1.490 | -1.007 | 1.936 |
| Tax | 636 | 66 | 331 | -216 | 426 |
| Net profit | 2.232 | 221 | 1.159 | -791 | 1.510 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.476 | 3.256 | 4.747 | 4.755 | 4.550 |
| Equity | 2.074 | 271 | 1.430 | -361 | 1.149 |
| Long-term debt | 0 | 221 | 123 | 36 | 0 |
| Short-term debt | 2.401 | 2.764 | 3.188 | 5.079 | 3.401 |
| Total debt | 2.401 | 2.985 | 3.311 | 5.116 | 3.401 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Individual | 10–14.99% | 10–14.99% | 2021 | |
| Individual | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Solhøj | Management | 0 companies |