| Revenue | DKK 4,8M | -25% |
| EBITDA | DKK -21K | +97% |
| Net profit | DKK 2,2M | -78% |
| Total assets | DKK 57,2M | +1% |
| Equity | DKK 56,3M | +4% |
| Employees | 16 | — |
| Item | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.429 | 5.270 | 2.642 | 5.450 | 5.601 | 5.976 | 6.261 | 6.445 | 4.813 |
| Staff expenses | -10.489 | -5.174 | -2.404 | -5.117 | -5.323 | -5.333 | -5.175 | -6.899 | -4.507 |
| EBITDA | 17.138 | 17 | 187 | 93 | -20 | 348 | 1.027 | -725 | -21 |
| Depreciation & amort. | -8.932 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8.206 | 17 | 187 | 93 | -20 | 348 | 1.027 | -725 | -21 |
| Net financials | -2.976 | 1.915 | -1.174 | -4.196 | -8.372 | 15.011 | 24.852 | 10.982 | 2.093 |
| Profit before tax | 5.230 | 1.931 | -987 | -4.102 | -8.392 | 15.359 | 25.880 | 10.257 | 2.072 |
| Tax | 935 | 0 | 41 | 20 | -6 | 26 | 187 | 36 | -147 |
| Net profit | 4.295 | 1.931 | -1.028 | -4.122 | -8.387 | 15.333 | 25.693 | 10.221 | 2.219 |
| Item | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 176.579 | 17.930 | 16.758 | 12.463 | 5.071 | 19.917 | 45.646 | 56.685 | 57.193 |
| Equity | 14.335 | 16.266 | 15.238 | 11.096 | 2.710 | 18.127 | 43.820 | 54.042 | 56.261 |
| Long-term debt | 133.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.043 | 1.663 | 1.520 | 1.366 | 2.361 | 1.790 | 1.825 | 2.643 | 932 |
| Total debt | 161.368 | 1.664 | 1.520 | 1.366 | 2.361 | 1.790 | 1.825 | 2.643 | 932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I/S REFA | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Suhr Lisegaard Stoffregen | Chief Executive Officer | 0 companies |
| John Pommer Brædder | Board of Directors | 0 companies |
| Rene Fjeldsøe Sørensen | Board of Directors | 0 companies |
| Christian Schou | Board of Directors | 0 companies |
| Lene Marie Nordling Hatt | Board of Directors | 0 companies |
| Holger Schou Rasmussen | Chairman | 0 companies |
| Milad Rajabi | Board of Directors | 0 companies |
| Henrik Børge Høegh | Chairman | 0 companies |
| Simon Hansen | Board of Directors | 0 companies |
| Tine Vinther Clausen | Deputy Chairman | 0 companies |
| Annemette Kirsten Schønberg Johnsen | Board of Directors | 0 companies |
| Gert Mortensen | Board of Directors | 0 companies |
| Stine Steffensen | Board of Directors | 0 companies |
| Leo Christensen | Board of Directors | 0 companies |
| Henrik Høegh-Andersen | Board of Directors | 0 companies |
| Henning Michael Tønning | Chairman | 0 companies |
| Bob Richard Nielsen | Deputy Chairman | 0 companies |
| Bo John Abildgaard | Board of Directors | 0 companies |
| Muj Berisha | Board of Directors | 0 companies |
| Poul-Henrik Pedersen | Deputy Chairman | 0 companies |
| Eric Steffensen | Board of Directors | 0 companies |
| Benny Damgaard Nielsen | Board of Directors | 0 companies |
| Henning Alfred Rasmussen | Board of Directors | 0 companies |
| Tove Birgit Holse | Board of Directors | 0 companies |
| Mona Kondrup Jensby | Board of Directors | 0 companies |
| Jens Ole Bronne Sørensen | Board of Directors | 0 companies |