| Revenue | DKK 37,6M | -15% |
| EBITDA | DKK 19M | -30% |
| Net profit | DKK -79K | -102% |
| Total assets | DKK 494,9M | +8% |
| Equity | DKK 100,7M | -4% |
| Employees | 33 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.120 | 1.660 | 1.424 | 10.922 | 13.033 | 23.903 | 44.398 | 37.559 |
| Staff expenses | -0 | -0 | -0 | -3.550 | -8.406 | -11.446 | -13.289 | -13.506 |
| EBITDA | 1.802 | 1.660 | 1.424 | 7.372 | 4.627 | 12.457 | 26.983 | 18.962 |
| Depreciation & amort. | -725 | -739 | -725 | -2.472 | -1.763 | -4.726 | -4.003 | -2.304 |
| EBIT | 1.076 | 920 | 698 | 4.900 | 2.864 | 7.732 | 22.980 | 16.658 |
| Net financials | -943 | -607 | -586 | -1.701 | 1.327 | -542 | -16.811 | -16.748 |
| Profit before tax | 134 | 313 | 113 | 3.199 | 4.191 | 7.189 | 6.169 | -90 |
| Tax | 30 | 69 | 25 | 704 | 1.071 | 132 | 1.055 | -11 |
| Net profit | 104 | 244 | 88 | 2.495 | 3.120 | 7.057 | 5.114 | -79 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 37.655 | 37.042 | 36.013 | 170.738 | 302.278 | 353.314 | 457.036 | 494.884 |
| Equity | 604 | 848 | 936 | 4.786 | 31.381 | 41.005 | 104.581 | 100.695 |
| Long-term debt | 34.725 | 33.605 | 32.441 | 136.604 | 230.035 | 258.994 | 285.720 | 314.023 |
| Short-term debt | 2.296 | 2.491 | 2.513 | 28.495 | 33.163 | 46.317 | 42.666 | 56.168 |
| Total debt | 37.021 | 36.096 | 34.954 | 165.100 | 263.198 | 305.311 | 328.386 | 370.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LANDBRUG INVEST A/S | Company | 33.3% | 33.3% | 2022 |
Nybrogaard Holding ApS | Company | 33.3% | 33.3% | 2022 |
T. Norup Holding ApS | Company | 10.0% | 10.0% | 2022 |
Andreas Nyrup Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schnack | Management | 0 companies |
| Niels Skjødt Vinderslev | Chairman | 0 companies |
| Michael Høg Vinderslev | Board of Directors | 0 companies |