| Revenue | DKK 5,1M | -3% |
| EBITDA | DKK 2,3M | -9% |
| Net profit | DKK 825K | -13% |
| Total assets | DKK 15,9M | -5% |
| Equity | DKK 4,6M | +22% |
| Employees | 26 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.619 | 4.962 | 5.440 | 5.208 | 5.055 |
| Staff expenses | -1.676 | -1.929 | -3.226 | -2.633 | -2.718 |
| EBITDA | 1.943 | 3.033 | 2.214 | 2.576 | 2.337 |
| Depreciation & amort. | -868 | -868 | -868 | -863 | -865 |
| EBIT | 1.075 | 2.165 | 1.346 | 1.713 | 1.472 |
| Net financials | -268 | -280 | -412 | -496 | -413 |
| Profit before tax | 807 | 1.885 | 934 | 1.217 | 1.059 |
| Tax | 178 | 415 | 206 | 268 | 233 |
| Net profit | 629 | 1.470 | 728 | 949 | 825 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.585 | 15.614 | 18.542 | 16.739 | 15.921 |
| Equity | 647 | 2.117 | 2.845 | 3.794 | 4.620 |
| Long-term debt | 8.229 | 8.293 | 8.169 | 5.732 | 4.811 |
| Short-term debt | 4.123 | 4.546 | 6.830 | 6.547 | 5.880 |
| Total debt | 12.352 | 12.838 | 14.999 | 12.279 | 10.691 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stefansen | Management | 0 companies |
| Michael Thura Obel | Chairman | 0 companies |