| Revenue | DKK 2,2M | +80% |
| EBITDA | DKK 556K | +700% |
| Net profit | DKK 401K | +1032% |
| Total assets | DKK 1,5M | -38% |
| Equity | DKK 736K | -45% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 1.921 | 1.354 | 2.548 | 3.121 | 3.934 | 3.301 | 677 | 868 | 1.215 | 2.191 |
| Staff expenses | -434 | -1.381 | -1.551 | -1.577 | -2.641 | -3.501 | -3.082 | -1.256 | -722 | -1.145 | -1.634 |
| EBITDA | 230 | 540 | -197 | 971 | 481 | 433 | 219 | -579 | 146 | 70 | 556 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -9 | -17 | -18 | -14 | -7 | -4 | -4 |
| EBIT | 230 | 540 | -197 | 967 | 472 | 416 | 201 | -593 | 139 | 65 | 552 |
| Net financials | 1 | 2 | -14 | -52 | -31 | -57 | 29 | 8 | -3 | -12 | -4 |
| Profit before tax | 231 | 542 | -211 | 915 | 440 | 359 | 230 | -585 | 136 | 53 | 548 |
| Tax | 57 | 135 | -29 | 224 | 116 | 105 | 85 | -123 | 35 | 18 | 147 |
| Net profit | 174 | 407 | -182 | 691 | 325 | 254 | 145 | -462 | 102 | 35 | 401 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 642 | 1.204 | 1.174 | 2.207 | 2.334 | 3.119 | 2.948 | 2.414 | 2.227 | 2.422 | 1.500 |
| Equity | 224 | 580 | 346 | 1.037 | 1.362 | 1.616 | 1.761 | 1.198 | 1.300 | 1.335 | 736 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 419 | 624 | 828 | 1.166 | 954 | 1.404 | 1.160 | 1.216 | 927 | 1.086 | 758 |
| Total debt | 419 | 624 | 828 | 1.166 | 954 | 1.499 | 1.160 | 1.216 | 927 | 1.086 | 758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mads Sand Madsen Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Sand Madsen | Management | 0 companies |