| Revenue | DKK -71K | -25% |
| EBITDA | DKK -71K | +25% |
| Net profit | DKK 2,3M | -90% |
| Total assets | DKK 39,4M | +7% |
| Equity | DKK 39,1M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -527 | -294 | -228 | -192 | -6.339 | -242 | -607 | -636 | -667 | -72 | -64 | -138 | -94 | -71 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -527 | -294 | -228 | -192 | -6.339 | -242 | -607 | -636 | -667 | -72 | -250 | -138 | -94 | -71 |
| Depreciation & amort. | -60 | -60 | -60 | -504 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -588 | -355 | -289 | -696 | -6.339 | -242 | -607 | -636 | -667 | -72 | -250 | -138 | -94 | -71 |
| Net financials | 881 | 1.627 | 170 | 153 | 37.425 | 5 | 454 | -7.368 | 240 | 67 | -39 | 7.798 | 22.487 | 2.351 |
| Profit before tax | 293 | 1.273 | -119 | -543 | 31.086 | -237 | -152 | -8.004 | -426 | -5 | -288 | 7.660 | 22.393 | 2.281 |
| Tax | 66 | 326 | -19 | -5 | -372 | -53 | 14 | -0 | 16 | -0 | 260 | -423 | -18 | -0 |
| Net profit | 227 | 946 | -100 | -538 | 31.458 | -184 | -166 | -8.004 | -442 | -5 | -548 | 8.083 | 22.410 | 2.281 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.825 | 45.822 | 45.366 | 53.486 | 80.080 | 74.532 | 16.112 | 8.714 | 8.448 | 7.756 | 7.654 | 14.529 | 36.962 | 39.429 |
| Equity | 31.594 | 32.541 | 32.440 | 31.247 | 62.705 | 15.516 | 15.352 | 7.348 | 6.905 | 6.901 | 6.353 | 14.436 | 36.846 | 39.127 |
| Long-term debt | 4.570 | 4.570 | 4.570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.661 | 8.711 | 8.356 | 22.239 | 17.374 | 59.016 | 761 | 1.366 | 1.543 | 856 | 1.301 | 94 | 116 | 303 |
| Total debt | 10.231 | 13.281 | 12.926 | 22.239 | 17.374 | 59.016 | 761 | 1.366 | 1.543 | 856 | 1.301 | 94 | 116 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2004 | — | — |
TC Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Skovlind Nilsson | Founder | 0 companies |
| Thomas Christensen | Management | 0 companies |
| Jacob Ove Kornerup | Chairman | 0 companies |
| Isabella Skovlind Nilsson | Deputy Chairman | 0 companies |
| Henrik Kaa Andersen | Board of Directors | 0 companies |
| Olaf Carl Ehrenskjöld | Chairman | 0 companies |