| Revenue | DKK 9,4M | +10% |
| EBITDA | DKK 2,7M | -2% |
| Net profit | DKK 2M | -3% |
| Total assets | DKK 12M | -4% |
| Equity | DKK 8,3M | +11% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 5.605 | 5.778 | 8.520 | 9.389 |
| Staff expenses | -3.814 | -3.860 | -5.716 | -6.696 |
| EBITDA | 1.777 | 1.904 | 2.737 | 2.682 |
| Depreciation & amort. | -209 | -187 | -188 | -242 |
| EBIT | 1.568 | 1.717 | 2.549 | 2.440 |
| Net financials | 76 | 129 | 152 | 183 |
| Profit before tax | 1.644 | 1.846 | 2.701 | 2.623 |
| Tax | 336 | 418 | 591 | 586 |
| Net profit | 1.308 | 1.429 | 2.110 | 2.037 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 9.344 | 9.125 | 12.514 | 12.035 |
| Equity | 5.951 | 6.380 | 7.490 | 8.327 |
| Long-term debt | 289 | 274 | 258 | 242 |
| Short-term debt | 2.635 | 2.018 | 4.275 | 2.954 |
| Total debt | 2.924 | 2.292 | 4.533 | 3.196 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schneider Jensen | Management | 0 companies |
| Bent Jensen | Board of Directors | 0 companies |
| Marianne Schneider Jensen | Chairman | 0 companies |
| Marcus Nørgaard Andersen | Board of Directors | 0 companies |
| Rasmus Bang Nielsen | Board of Directors | 0 companies |