| Revenue | DKK 736K | -29% |
| EBITDA | DKK 623K | -35% |
| Net profit | DKK 353K | -45% |
| Total assets | DKK 4,2M | +36% |
| Equity | DKK 2,8M | +15% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 104 | 508 | 593 | 926 | 1.248 | 1.043 | 736 |
| Staff expenses | -0 | -0 | -0 | -0 | -29 | -78 | -78 | -113 |
| EBITDA | 109 | 104 | 508 | 593 | 897 | 1.170 | 965 | 623 |
| Depreciation & amort. | -20 | -42 | -52 | -52 | -92 | -112 | -93 | -82 |
| EBIT | 90 | 62 | 456 | 541 | 805 | 1.058 | 873 | 541 |
| Net financials | 0 | -1 | -1 | -3 | -75 | -61 | -42 | -7 |
| Profit before tax | 90 | 62 | 454 | 538 | 730 | 997 | 830 | 534 |
| Tax | 20 | 14 | 100 | 119 | 176 | 217 | 183 | 181 |
| Net profit | 70 | 48 | 354 | 419 | 553 | 780 | 647 | 353 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 460 | 218 | 596 | 1.029 | 2.960 | 3.813 | 3.075 | 4.188 |
| Equity | 70 | 118 | 472 | 778 | 1.217 | 1.879 | 2.405 | 2.757 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.264 | 1.216 | 425 | 405 |
| Short-term debt | 386 | 96 | 121 | 251 | 479 | 718 | 245 | 1.026 |
| Total debt | 386 | 96 | 121 | 251 | 1.743 | 1.934 | 670 | 1.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
EP Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E Pasgaard Holding ApS | Company | 50.0% | 50.0% | 2021 |
MSO Holding 2017 ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Skytte | Management | 0 companies |
| Eva Pasgaard Skytte | Management | 0 companies |