| Revenue | DKK 21,9M | +21% |
| EBITDA | DKK 15M | +35% |
| Net profit | DKK 8,2M | +127% |
| Total assets | DKK 155,1M | +3% |
| Equity | DKK 67,9M | +14% |
| Employees | 18 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 20.407 | 14.781 | 18.115 | 21.870 |
| Staff expenses | -6.300 | -6.373 | -7.030 | -6.909 |
| EBITDA | 14.108 | 8.409 | 11.085 | 14.960 |
| Depreciation & amort. | -3.113 | -2.303 | -3.053 | -2.771 |
| EBIT | 10.995 | 6.106 | 8.032 | 12.189 |
| Net financials | 325 | -2.844 | -1.682 | -434 |
| Profit before tax | 11.320 | 3.076 | 4.519 | 9.830 |
| Tax | 2.318 | 722 | 918 | 1.657 |
| Net profit | 9.002 | 2.354 | 3.601 | 8.173 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 123.711 | 128.223 | 150.042 | 155.126 |
| Equity | 40.723 | 43.077 | 59.753 | 67.925 |
| Long-term debt | 73.220 | 72.116 | 73.622 | 71.830 |
| Short-term debt | 5.985 | 8.814 | 8.664 | 7.285 |
| Total debt | 79.205 | 80.930 | 82.287 | 79.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
De Fire Gårde Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Stefan Nielsen | Management | 0 companies |
| Anne Krogh Nielsen | Chairman | 0 companies |
| Cecilie Schmidt Nielsen | Board of Directors | 0 companies |