| Revenue | DKK 552K | +3160% |
| EBITDA | DKK 78K | +106% |
| Net profit | DKK 87K | +105% |
| Total assets | DKK 11,1M | -15% |
| Equity | DKK 8,5M | +1% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.908 | 8.578 | 11.629 | 17 | 552 |
| Staff expenses | -3.812 | -3.390 | -4.084 | -1.364 | -368 |
| EBITDA | 5.993 | 5.188 | 7.545 | -1.402 | 78 |
| Depreciation & amort. | -116 | -115 | -289 | -389 | -368 |
| EBIT | 5.878 | 5.073 | 7.256 | -1.791 | -290 |
| Net financials | -100 | -281 | -843 | -97 | 377 |
| Profit before tax | 5.778 | 4.792 | 6.412 | -1.889 | 87 |
| Tax | 1.261 | 1.079 | 1.650 | -20 | -0 |
| Net profit | 4.517 | 3.713 | 4.762 | -1.868 | 87 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12.169 | 20.836 | 17.905 | 13.066 | 11.094 |
| Equity | 4.346 | 7.559 | 12.321 | 8.453 | 8.540 |
| Long-term debt | 190 | 0 | 0 | 351 | 0 |
| Short-term debt | 7.632 | 13.276 | 5.564 | 4.263 | 2.554 |
| Total debt | 7.823 | 13.276 | 5.564 | 4.614 | 2.554 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2005 |
| Former (3) | ||
PI Management | Management | 2003 – 2005 |
KL Management | Management | 2002 – 2003 |
KM Management | Management | 2005 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (6) | ||
| Board of Directors | 2002 – 2007 | |
| Board of Directors | 2007 – 2020 | |
| Chairman | 2002 – 2007 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2002 – 2007 | |
| Board of Directors | 2007 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Schytz Haaning | Management | 0 companies |
| Poul Ingversen Lindberg | Management | 0 companies |
| Kai Laurits Pedersen | Management | 0 companies |
| Karen Margrethe Lorentzen | Management | 0 companies |
| Jonna Schytz Andersen | Board of Directors | 0 companies |
| Michael Rørmand Gervig | Board of Directors | 0 companies |
| Lasse Mikkelsen Schytz | Board of Directors | 0 companies |
| Nicolai Frans Lorentzen | Board of Directors | 0 companies |
| Karsten Lorentzen | Chairman | 0 companies |
| Claus Erik Sørensen | Board of Directors | 0 companies |
| Peter Thorbjørn Hansen | Board of Directors | 0 companies |
| Anne Mette Lorentzen | Board of Directors | 0 companies |