| Revenue | DKK 13,2M | -27% |
| EBITDA | DKK 8,3M | -37% |
| Net profit | DKK 5M | -42% |
| Total assets | DKK 55,6M | +5% |
| Equity | DKK 19,8M | +11% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.679 | -581 | 5.147 | 17.989 | 13.210 |
| Staff expenses | -3.500 | -4.689 | -3.880 | -4.261 | -4.738 |
| EBITDA | 3.178 | -5.271 | 2.612 | 13.135 | 8.333 |
| Depreciation & amort. | -620 | -616 | -699 | -857 | -670 |
| EBIT | 2.558 | -5.887 | 1.913 | 12.278 | 7.663 |
| Net financials | -542 | -283 | -1.110 | -1.791 | -1.306 |
| Profit before tax | 2.016 | -6.170 | 803 | 10.487 | 6.357 |
| Tax | 446 | -744 | -0 | 1.880 | 1.382 |
| Net profit | 1.570 | -5.425 | 803 | 8.607 | 4.975 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 46.809 | 46.332 | 51.729 | 52.949 | 55.607 |
| Equity | 13.891 | 8.465 | 9.268 | 17.875 | 19.850 |
| Long-term debt | 29.077 | 28.353 | 28.812 | 29.487 | 28.772 |
| Short-term debt | 3.097 | 9.514 | 13.649 | 4.069 | 5.263 |
| Total debt | 32.174 | 37.866 | 42.461 | 33.555 | 34.035 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schnack | Management | 0 companies |
| Niels Skjødt Vinderslev | Chairman | 0 companies |
| Michael Høg Vinderslev | Board of Directors | 0 companies |