| Revenue | DKK -12K | -86% |
| EBITDA | DKK -162K | -93% |
| Net profit | DKK -87K | -105% |
| Total assets | DKK 3,1M | -46% |
| Equity | DKK 2,8M | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -190 | -9 | -12 | -11 | -11 | -84 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 |
| EBITDA | -6 | -7 | -28 | -33 | -16 | -8 | -190 | -9 | -12 | -11 | -11 | -84 | -162 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -7 | -28 | -33 | -16 | -8 | -190 | -9 | -12 | -11 | -11 | -84 | -162 |
| Net financials | -643 | 653 | 171 | -41 | 30 | 320 | 26 | 471 | 252 | 757 | 685 | 1.722 | 75 |
| Profit before tax | -649 | 646 | 143 | -73 | 14 | 312 | -163 | 462 | 240 | 746 | 674 | 1.638 | -87 |
| Tax | -4 | -4 | -6 | -11 | -8 | -2 | -42 | -1 | -2 | 0 | -3 | 0 | -0 |
| Net profit | -645 | 650 | 149 | -62 | 22 | 314 | -122 | 463 | 243 | 746 | 677 | 1.638 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.807 | 2.453 | 2.577 | 2.898 | 2.956 | 2.598 | 2.366 | 2.729 | 3.041 | 3.581 | 4.145 | 5.641 | 3.060 |
| Equity | 1.499 | 2.150 | 2.299 | 2.237 | 2.259 | 2.573 | 2.342 | 2.697 | 2.829 | 3.462 | 4.024 | 5.545 | 2.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 307 | 303 | 279 | 661 | 697 | 24 | 24 | 32 | 212 | 120 | 121 | 96 | 244 |
| Total debt | 307 | 303 | 279 | 661 | 697 | 24 | 24 | 32 | 212 | 120 | 121 | 96 | 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2024 | — | — |
JH Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Marina Skiern | Management | 0 companies |
| Jan Harris Hansen | Founder | 0 companies |
| Carsten Michael Warzar | Board of Directors | 0 companies |
| Anders Peter Drachmann | Chairman | 0 companies |
| Philip Bülow Skiern | Board of Directors | 0 companies |