| Revenue | DKK 3,9M | +139% |
| EBITDA | DKK 2,6M | +169% |
| Net profit | DKK 2M | +147% |
| Total assets | DKK 2,8M | +66% |
| Equity | DKK 192K | +108% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -508 | 100 | 429 | 1.205 | 1.654 | 3.946 |
| Staff expenses | -254 | -1.132 | -3.149 | -5.066 | -5.367 | -1.312 |
| EBITDA | -761 | -1.032 | -2.725 | -3.902 | -3.768 | 2.608 |
| Depreciation & amort. | -61 | -90 | -294 | -296 | -356 | -196 |
| EBIT | -822 | -1.122 | -3.019 | -4.198 | -4.124 | 2.411 |
| Net financials | -30 | -36 | -22 | -22 | -117 | -87 |
| Profit before tax | -852 | -1.157 | -3.041 | -4.221 | -4.241 | 2.324 |
| Tax | -186 | -0 | -0 | 113 | -35 | 351 |
| Net profit | -666 | -1.157 | -3.041 | -4.333 | -4.206 | 1.974 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.123 | 1.987 | 2.057 | 1.864 | 1.660 | 2.764 |
| Equity | 1.334 | 177 | 689 | -914 | -2.422 | 192 |
| Long-term debt | 527 | 553 | 0 | 0 | 913 | 329 |
| Short-term debt | 262 | 1.257 | 1.368 | 2.779 | 3.169 | 2.000 |
| Total debt | 789 | 1.810 | 1.368 | 2.779 | 4.082 | 2.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAB HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Steels Holding 2 ApS | Company | 10.0% | 10.0% | 2023 |
Macawi ApS | Company | 5.0% | 5.0% | 2023 |
WENT ApS | Company | 5.0% | 5.0% | 2022 |
Ramkilde ApS | Company | 5.0% | 5.0% | 2018 |
SADA Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Staal Boesgaard | Management | 0 companies |
| Lars Aage Staal Wegner | Chairman | 0 companies |
| Claus Vesthammer | Board of Directors | 0 companies |
| Nicolai Buhl Andersen | Board of Directors | 0 companies |
| Marianne Søgaard | Board of Directors | 0 companies |