| Revenue | DKK 4,7M | +15% |
| EBITDA | DKK 394K | +17% |
| Net profit | DKK 254K | +29% |
| Total assets | DKK 2,6M | +45% |
| Equity | DKK 941K | +16% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 276 | 1.180 | 1.992 | 2.289 | 3.925 | 8.093 | 7.997 | 4.370 | 4.067 | 4.667 |
| Staff expenses | -190 | -998 | -1.662 | -1.662 | -3.214 | -5.917 | -5.983 | -4.097 | -3.731 | -4.273 |
| EBITDA | 85 | 182 | 330 | 627 | 710 | 2.177 | 2.015 | 273 | 337 | 394 |
| Depreciation & amort. | -11 | -16 | -39 | -43 | -68 | -80 | -79 | -65 | -78 | -66 |
| EBIT | 74 | 166 | 291 | 584 | 643 | 2.097 | 1.936 | 208 | 259 | 328 |
| Net financials | 0 | -1 | -1 | 1 | -11 | -28 | -28 | -5 | -3 | -4 |
| Profit before tax | 71 | 166 | 289 | 585 | 632 | 2.069 | 1.908 | 203 | 256 | 323 |
| Tax | 18 | 37 | 65 | 142 | 146 | 451 | 433 | 46 | 59 | 69 |
| Net profit | 53 | 129 | 225 | 443 | 485 | 1.617 | 1.475 | 157 | 197 | 254 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 203 | 559 | 1.108 | 1.513 | 3.333 | 5.006 | 4.615 | 3.855 | 1.776 | 2.583 |
| Equity | 53 | 182 | 406 | 743 | 1.121 | 2.627 | 2.489 | 2.529 | 813 | 941 |
| Long-term debt | 18 | 37 | 65 | 131 | 137 | 379 | 0 | 0 | 64 | 50 |
| Short-term debt | 132 | 340 | 637 | 627 | 2.055 | 1.926 | 2.082 | 1.279 | 856 | 1.528 |
| Total debt | 149 | 377 | 702 | 758 | 2.192 | 2.305 | 2.082 | 1.279 | 921 | 1.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gommesen Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Steen Gommesen | Management | 0 companies |