| Revenue | DKK 10M | +30% |
| EBITDA | DKK 1,8M | +77% |
| Net profit | DKK 1M | +140% |
| Total assets | DKK 12,2M | +19% |
| Equity | DKK 4,1M | +13% |
| Employees | 16 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.311 | 9.021 | 10.784 | 10.925 | 9.307 | 7.558 | 7.645 | 9.958 |
| Staff expenses | -7.984 | -7.676 | -9.919 | -9.399 | -8.136 | -5.641 | -6.623 | -8.154 |
| EBITDA | 1.327 | 1.344 | 864 | 1.526 | 1.171 | 1.917 | 1.022 | 1.803 |
| Depreciation & amort. | -217 | -449 | -470 | -522 | -425 | -379 | -236 | -219 |
| EBIT | 1.110 | 895 | 395 | 1.004 | 746 | 1.538 | 786 | 1.584 |
| Net financials | -48 | -131 | -250 | -205 | -169 | -278 | -200 | -230 |
| Profit before tax | 1.062 | 764 | 145 | 800 | 577 | 1.260 | 585 | 1.354 |
| Tax | 248 | 190 | 48 | 192 | 149 | 340 | 160 | 337 |
| Net profit | 814 | 574 | 97 | 608 | 427 | 920 | 425 | 1.017 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.298 | 7.981 | 11.795 | 12.486 | 14.104 | 13.427 | 10.260 | 12.248 |
| Equity | 864 | 1.288 | 1.235 | 1.843 | 2.270 | 3.191 | 3.615 | 4.097 |
| Long-term debt | 0 | 194 | 23 | 254 | 171 | 348 | 112 | 318 |
| Short-term debt | 2.430 | 6.500 | 10.513 | 10.389 | 11.663 | 9.889 | 6.533 | 7.415 |
| Total debt | 2.430 | 6.694 | 10.536 | 10.643 | 11.834 | 10.236 | 6.645 | 7.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSS 2017 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Sundstrøm Sand | Management | 0 companies |