| Revenue | DKK 1,1M | +938% |
| EBITDA | DKK -108K | +86% |
| Net profit | DKK -164K | +78% |
| Total assets | DKK 908K | +44% |
| Equity | DKK -405K | -68% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.232 | 3.581 | 5.288 | 6.496 | 8.515 | 3.196 | 2.614 | 552 | 2.874 | 2.211 | 3.737 | 108 | 1.119 |
| Staff expenses | -3.081 | -2.937 | -4.102 | -5.366 | -7.785 | -1.390 | -1.232 | -1.257 | -1.105 | -1.313 | -3.186 | -862 | -1.228 |
| EBITDA | 151 | 644 | 1.186 | 1.130 | 729 | 1.805 | 1.382 | -705 | 1.769 | 897 | 551 | -754 | -108 |
| Depreciation & amort. | -0 | -12 | -12 | -81 | -102 | -105 | -199 | -82 | -33 | -16 | -46 | -37 | -33 |
| EBIT | 151 | 632 | 1.174 | 1.049 | 627 | 1.700 | 1.183 | -787 | 1.736 | 882 | 505 | -790 | -141 |
| Net financials | -52 | 6 | 9 | -10 | -2 | -64 | -84 | -50 | -54 | -26 | -20 | -11 | -39 |
| Profit before tax | 99 | 638 | 1.183 | 1.039 | 626 | 1.636 | 2.174 | -837 | 1.682 | 855 | 485 | -801 | -181 |
| Tax | 29 | 161 | 292 | 244 | 137 | 361 | 481 | -134 | 288 | 192 | 108 | -59 | -17 |
| Net profit | 70 | 477 | 890 | 795 | 488 | 1.275 | 1.693 | -703 | 1.395 | 664 | 377 | -742 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.106 | 2.002 | 4.379 | 5.399 | 4.594 | 6.889 | 6.706 | 3.424 | 3.701 | 3.258 | 1.762 | 632 | 908 |
| Equity | 397 | 826 | 1.667 | 2.412 | 2.850 | 4.074 | 3.077 | 644 | 2.039 | 1.412 | 1.019 | -241 | -405 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.709 | 1.176 | 2.711 | 2.985 | 1.743 | 2.453 | 3.536 | 2.780 | 1.379 | 1.769 | 675 | 865 | 1.313 |
| Total debt | 1.709 | 1.176 | 2.711 | 2.985 | 1.743 | 2.453 | 3.536 | 2.780 | 1.379 | 1.769 | 675 | 865 | 1.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morten Schultz Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schultz | Management | 0 companies |
| Ulrik Lund Jakobsen | Chairman | 0 companies |
| Lars Lyhne Mogensen | Chairman | 0 companies |
| Asger Claësson Schultz | Board of Directors | 0 companies |