| Revenue | DKK 3,7M | +17% |
| EBITDA | DKK 764K | +8% |
| Net profit | DKK 391K | -3% |
| Total assets | DKK 4,1M | +11% |
| Equity | DKK 1,2M | +48% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 910 | 877 | 217 | 163 | 385 | 595 | 1.769 | 1.901 | 2.511 | 3.129 | 3.674 |
| Staff expenses | -38 | -75 | -85 | -135 | -190 | -471 | -1.071 | -1.701 | -2.076 | -2.420 | -2.894 |
| EBITDA | 123 | 92 | 132 | 29 | 76 | 125 | 698 | 189 | 400 | 708 | 764 |
| Depreciation & amort. | -26 | -60 | -63 | -22 | -41 | -12 | -26 | -79 | -103 | -100 | -141 |
| EBIT | 97 | 32 | 69 | 7 | 35 | 113 | 672 | 110 | 297 | 608 | 623 |
| Net financials | -5 | -14 | -14 | -16 | -15 | -18 | -36 | -63 | -48 | -103 | -77 |
| Profit before tax | 91 | 18 | 55 | -10 | 20 | 95 | 636 | 47 | 249 | 505 | 547 |
| Tax | 22 | 5 | 13 | 9 | -1 | 17 | 138 | 12 | 57 | 101 | 156 |
| Net profit | 69 | 13 | 42 | -19 | 21 | 78 | 497 | 34 | 191 | 405 | 391 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 479 | 792 | 807 | 436 | 604 | 1.702 | 2.813 | 3.074 | 3.349 | 3.677 | 4.063 |
| Equity | 152 | 165 | 207 | 188 | 209 | 82 | 580 | 614 | 405 | 810 | 1.201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 285 | 733 | 543 | 658 | 512 | 347 |
| Short-term debt | 318 | 617 | 594 | 235 | 395 | 1.333 | 1.488 | 1.902 | 2.261 | 2.326 | 2.449 |
| Total debt | 318 | 617 | 594 | 235 | 395 | 1.618 | 2.221 | 2.445 | 2.919 | 2.838 | 2.796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2015 | — | — |
SF Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LPS Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 50.0% | 50.0% | 2020 | |
Mikael Simonsen Holding ApS | Company | 50.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Simonsen | Founder | 0 companies |
| Stefan Faigh Graage Pelle | Management | 0 companies |