| Revenue | DKK 5,8M | +13% |
| EBITDA | DKK 4,3M | -16% |
| Net profit | DKK 4,4M | +284% |
| Total assets | DKK 81,5M | -1% |
| Equity | DKK 11,3M | +63% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.094 | 3.129 | 2.462 | 3.277 | 5.031 | 5.138 | 5.831 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.094 | 3.129 | 2.462 | 3.277 | 5.031 | 5.138 | 4.324 |
| Depreciation & amort. | -285 | -511 | -388 | -518 | -749 | -1.214 | -1.214 |
| EBIT | 1.809 | 2.618 | 2.073 | 2.759 | 4.281 | 3.924 | 3.110 |
| Net financials | -1.191 | -893 | -567 | -816 | -2.401 | -2.398 | 1.461 |
| Profit before tax | 618 | 1.725 | 1.507 | 1.943 | 1.880 | 1.525 | 4.571 |
| Tax | 242 | 457 | 414 | 446 | 501 | 385 | 189 |
| Net profit | 376 | 1.268 | 1.093 | 1.497 | 1.379 | 1.140 | 4.383 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 55.505 | 51.788 | 51.811 | 51.547 | 82.884 | 82.372 | 81.496 |
| Equity | 575 | 1.842 | 2.935 | 4.432 | 5.811 | 6.952 | 11.335 |
| Long-term debt | 48.742 | 45.939 | 44.457 | 42.116 | 62.534 | 62.492 | 52.033 |
| Short-term debt | 5.912 | 3.272 | 3.271 | 3.525 | 12.563 | 10.568 | 15.580 |
| Total debt | 54.654 | 49.212 | 47.728 | 45.641 | 75.097 | 73.059 | 67.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sandy Shalmi | Founder | 0 companies |