| Revenue | DKK 1,2M | +16% |
| EBITDA | DKK 173K | -16% |
| Net profit | DKK 126K | -19% |
| Total assets | DKK 711K | +7% |
| Equity | DKK 368K | +52% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 263 | 236 | 629 | 878 | 1.419 | 1.819 | 1.245 | 1.012 | 1.177 |
| Staff expenses | -160 | -204 | -551 | -634 | -1.208 | -1.805 | -1.200 | -805 | -1.005 |
| EBITDA | 103 | 32 | 78 | 244 | 211 | 14 | 45 | 207 | 173 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 32 | 78 | 244 | 211 | 14 | 45 | 207 | 173 |
| Net financials | -1 | -0 | -1 | -5 | -5 | -4 | -13 | -5 | -9 |
| Profit before tax | 102 | 32 | 78 | 239 | 206 | 10 | 32 | 202 | 164 |
| Tax | 26 | 11 | 17 | 54 | 48 | 2 | 10 | 47 | 38 |
| Net profit | 76 | 29 | 60 | 185 | 157 | 8 | 23 | 155 | 126 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 210 | 225 | 390 | 887 | 655 | 823 | 822 | 663 | 711 |
| Equity | 126 | 155 | 215 | 400 | 207 | 65 | 88 | 243 | 368 |
| Long-term debt | 27 | 0 | 9 | 34 | 38 | 0 | 0 | 0 | 0 |
| Short-term debt | 57 | 70 | 166 | 452 | 410 | 758 | 734 | 421 | 343 |
| Total debt | 84 | 70 | 175 | 487 | 448 | 758 | 734 | 421 | 343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martin Sølberg Holding ApS | Company | 66.7% | 66.7% | 2021 |
West Soft Group ApS | Company | 25.0% | 25.0% | 2023 |
Lukas Karlsson Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sadolin Holst Sølberg | Management | 0 companies |
| Lukas Daniel Karlsson | Board of Directors | 0 companies |
| Ronni Haastrup Madsen | Chairman | 0 companies |