| Revenue | DKK 5,6M | -4% |
| EBITDA | DKK 1,3M | +0% |
| Net profit | DKK 395K | -25% |
| Total assets | DKK 3,6M | +6% |
| Equity | DKK 2M | +25% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1.329 | 3.690 | 5.801 | 5.576 |
| Staff expenses | -1.157 | -2.858 | -4.499 | -4.269 |
| EBITDA | 173 | 832 | 1.302 | 1.307 |
| Depreciation & amort. | -19 | -298 | -580 | -794 |
| EBIT | 154 | 534 | 722 | 513 |
| Net financials | -1 | -17 | -14 | -5 |
| Profit before tax | 153 | 517 | 707 | 508 |
| Tax | 40 | 97 | 177 | 112 |
| Net profit | 113 | 420 | 530 | 395 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 3.103 | 3.033 | 3.411 | 3.611 |
| Equity | 613 | 1.033 | 1.563 | 1.958 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 2.462 | 1.940 | 1.830 | 1.653 |
| Total debt | 2.462 | 1.940 | 1.830 | 1.653 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Steen Linnemann | Management | 0 companies |
| Inger Røjkjær | Board of Directors | 0 companies |
| Mia Glad Thomsen | Chairman | 0 companies |