| Revenue | DKK 3,9M | -2% |
| EBITDA | DKK 1,6M | -8% |
| Net profit | DKK 1,2M | -7% |
| Total assets | DKK 3,2M | +6% |
| Equity | DKK 1,8M | -5% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.394 | 2.262 | 2.368 | 3.964 | 3.866 |
| Staff expenses | -2.000 | -2.002 | -2.078 | -2.234 | -2.283 |
| EBITDA | 2.374 | 260 | 277 | 1.719 | 1.575 |
| Depreciation & amort. | -36 | -36 | -36 | -35 | -2 |
| EBIT | 2.338 | 224 | 241 | 1.683 | 1.573 |
| Net financials | -25 | -24 | -1 | 6 | 3 |
| Profit before tax | 2.312 | 200 | 241 | 1.689 | 1.576 |
| Tax | 518 | 59 | 63 | 388 | 364 |
| Net profit | 1.794 | 142 | 177 | 1.301 | 1.212 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.007 | 1.457 | 1.654 | 2.986 | 3.160 |
| Equity | 2.661 | 802 | 840 | 1.905 | 1.817 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.343 | 643 | 803 | 1.066 | 1.336 |
| Total debt | 1.343 | 643 | 803 | 1.066 | 1.336 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2019 |
| Former (1) | ||
MB Management | Management | 2019 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (4) | ||
| Chairman | 2019 – 2020 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Skaaning Sørensen | Management | 0 companies |
| Mikkel Boje Middelhede | Management | 0 companies |
| Pernille Maria Schultz Jørgensen | Chairman | 0 companies |
| Dennis Christiansen | Board of Directors | 0 companies |
| Jesper Ebbesen Fredslund Schmidt | Chairman | 0 companies |
| Brian Madsen | Board of Directors | 0 companies |
| Sarah Elisabeth Foged Lund | Board of Directors | 0 companies |
| Rikke Boje Middelhede | Board of Directors | 0 companies |
| Niels Muff Kristensen | Board of Directors | 0 companies |