| Revenue | DKK -1,7M | +168% |
| EBITDA | DKK -2,3M | -93% |
| Net profit | DKK -1,6M | -535% |
| Total assets | DKK 26,6M | -6% |
| Equity | DKK 26,4M | -6% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | — | -1.112 | -1.049 | -651 | -1.748 |
| Staff expenses | -0 | -525 | -525 | -525 | -525 |
| EBITDA | — | -1.637 | -1.574 | -1.176 | -2.273 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -1.637 | -1.574 | -1.176 | -2.273 |
| Net financials | 0 | -4.298 | 1.695 | 1.636 | 715 |
| Profit before tax | — | -5.935 | 120 | 460 | -1.558 |
| Tax | -0 | -1.195 | 28 | 102 | -0 |
| Net profit | — | -4.740 | 92 | 358 | -1.558 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 0 | 31.623 | 27.919 | 28.176 | 26.576 |
| Equity | — | 27.474 | 27.566 | 27.924 | 26.366 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 4.149 | 353 | 252 | 210 |
| Total debt | 0 | 4.149 | 353 | 252 | 210 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2023 | |
| Board of Directors | 2013 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 1999 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Steen Wiisbye | Management | 0 companies |
| Leif Brandi Bach | Chairman | 0 companies |
| Ivan Tage Steen Sørensen | Board of Directors | 0 companies |
| Henrik Frost Rasmussen | Board of Directors | 0 companies |