| Revenue | DKK 1,9M | -11% |
| EBITDA | DKK 212K | -51% |
| Net profit | DKK -32K | -127% |
| Total assets | DKK 5,6M | -5% |
| Equity | DKK 1,4M | -11% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.504 | 2.117 | 2.183 | 2.172 | 1.940 |
| Staff expenses | -1.713 | -1.988 | -1.820 | -1.735 | -1.728 |
| EBITDA | 791 | 129 | 363 | 437 | 212 |
| Depreciation & amort. | -102 | -101 | -91 | -108 | -94 |
| EBIT | 689 | 28 | 272 | 328 | 117 |
| Net financials | -89 | -115 | -221 | -174 | -158 |
| Profit before tax | 600 | -87 | 51 | 154 | -41 |
| Tax | 133 | -18 | 12 | 35 | -8 |
| Net profit | 467 | -69 | 39 | 119 | -32 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.732 | 6.110 | 5.886 | 5.838 | 5.562 |
| Equity | 1.702 | 1.433 | 1.471 | 1.590 | 1.423 |
| Long-term debt | 1.902 | 1.401 | 1.339 | 1.132 | 1.005 |
| Short-term debt | 2.128 | 3.276 | 3.075 | 3.116 | 3.135 |
| Total debt | 4.029 | 4.676 | 4.415 | 4.247 | 4.139 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2018 |
| Former (2) | ||
EM Audit | Audit | 1979 – 1999 |
KA Management | Management | 1979 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1996 – 2013 | |
| Board of Directors | 1979 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Individual | 20–24.99% | 20–24.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Munch Hansen | Audit | 0 companies |
| Martin Strandmark | Management | 0 companies |
| Knud Arne Jørgensen | Management | 0 companies |
| Jens Kaltoft | Board of Directors | 0 companies |
| Lykke Kofoed Jørgensen | Board of Directors | 0 companies |