| Revenue | DKK 2,4M | -8% |
| EBITDA | DKK 182K | -49% |
| Net profit | DKK -77K | -188% |
| Total assets | DKK 3,6M | -11% |
| Equity | DKK 1,9M | -4% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.955 | 2.706 | 2.958 | 2.580 | 2.368 |
| Staff expenses | -1.069 | -1.836 | -2.302 | -2.222 | -2.187 |
| EBITDA | 886 | 870 | 656 | 358 | 182 |
| Depreciation & amort. | -73 | -179 | -214 | -220 | -249 |
| EBIT | 814 | 691 | 442 | 138 | -68 |
| Net financials | -34 | -29 | -28 | -26 | -32 |
| Profit before tax | 779 | 662 | 414 | 113 | -99 |
| Tax | 179 | 146 | 97 | 25 | -22 |
| Net profit | 600 | 516 | 317 | 88 | -77 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.044 | 3.686 | 3.700 | 4.027 | 3.575 |
| Equity | 1.374 | 1.590 | 1.907 | 1.995 | 1.917 |
| Long-term debt | 651 | 615 | 577 | 540 | 501 |
| Short-term debt | 981 | 1.438 | 1.179 | 1.463 | 1.149 |
| Total debt | 1.632 | 2.053 | 1.756 | 2.003 | 1.650 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Skovgaard Larsen | Management | 0 companies |
| Ulla Larsen | Chairman | 0 companies |
| Matilde Hansen | Board of Directors | 0 companies |