| Revenue | DKK 3,7M | +25% |
| EBITDA | DKK 589K | +887% |
| Net profit | DKK 178K | +158% |
| Total assets | DKK 7,7M | -7% |
| Equity | DKK 3,2M | +6% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.669 | 3.210 | 2.854 | 3.543 | 3.937 | 2.971 | 3.726 |
| Staff expenses | -2.765 | -2.766 | -2.455 | -2.738 | -2.696 | -3.045 | -3.137 |
| EBITDA | 904 | 444 | 399 | 805 | 1.241 | -75 | 589 |
| Depreciation & amort. | -139 | -142 | -149 | -149 | -153 | -144 | -146 |
| EBIT | 765 | 302 | 250 | 655 | 1.089 | -219 | 443 |
| Net financials | -116 | -124 | -102 | -95 | -62 | -177 | -214 |
| Profit before tax | 649 | 178 | 147 | 560 | 1.027 | -396 | 229 |
| Tax | 147 | 44 | 32 | 124 | 226 | -87 | 51 |
| Net profit | 502 | 134 | 115 | 436 | 801 | -309 | 178 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.188 | 8.521 | 8.075 | 8.682 | 8.040 | 8.333 | 7.738 |
| Equity | 1.887 | 2.021 | 2.136 | 2.572 | 3.373 | 3.064 | 3.242 |
| Long-term debt | 2.612 | 2.360 | 2.183 | 2.039 | 1.956 | 1.737 | 1.593 |
| Short-term debt | 3.397 | 3.854 | 3.480 | 3.812 | 2.480 | 3.387 | 2.655 |
| Total debt | 6.009 | 6.214 | 5.663 | 5.851 | 4.437 | 5.125 | 4.248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael Skov Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skov | Management | 0 companies |
| Jim Vammen Poulsen | Board of Directors | 0 companies |
| Brian Rasmussen | Board of Directors | 0 companies |