| Revenue | DKK -855K | -47% |
| EBITDA | DKK -2,2M | +0% |
| Net profit | DKK -2,2M | +0% |
| Total assets | DKK 1,1M | +47% |
| Equity | DKK -2,5M | -887% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.453 | 1.790 | 2.061 | 1.928 | 1.651 | 1.516 | 639 | -850 | -438 | -532 | -349 | -693 | -1.616 | -855 |
| Staff expenses | -2.144 | -858 | -1.161 | -998 | -595 | -585 | -282 | -209 | -449 | -944 | -537 | -375 | -604 | -1.371 |
| EBITDA | -691 | 933 | 900 | 931 | 1.056 | 931 | 357 | -1.059 | -887 | -1.476 | -886 | -1.067 | -2.220 | -2.226 |
| Depreciation & amort. | -308 | -697 | -1.142 | -1.469 | -1.220 | -1.157 | -993 | -859 | -859 | -749 | -4 | -4 | -0 | -0 |
| EBIT | -999 | 236 | -242 | -538 | -164 | -226 | -636 | -1.918 | -1.746 | -2.225 | -890 | -1.071 | -2.220 | -2.226 |
| Net financials | -0 | -5 | -9 | -27 | -23 | -10 | -2 | -1 | -2 | -2 | -1 | -0 | -0 | 0 |
| Profit before tax | -999 | 230 | -251 | -565 | -187 | -236 | -638 | -1.919 | -1.748 | -2.227 | -891 | -1.071 | -2.220 | -2.226 |
| Tax | -245 | 99 | -61 | -121 | 4 | 10 | -104 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -754 | 131 | -190 | -445 | -192 | -246 | -534 | -1.914 | -1.748 | -2.227 | -891 | -1.071 | -2.220 | -2.226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.877 | 2.741 | 4.155 | 3.199 | 2.709 | 3.467 | 3.592 | 2.466 | 1.494 | 1.542 | 600 | 377 | 731 | 1.075 |
| Equity | 1.297 | 1.428 | 1.238 | 793 | 602 | 356 | -178 | -2.093 | -3.841 | -1.068 | -1.960 | -3.031 | -251 | -2.477 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | 3.300 | 600 | 600 |
| Short-term debt | 1.580 | 1.313 | 2.917 | 2.406 | 2.108 | 3.094 | 1.270 | 2.058 | 2.835 | 110 | 60 | 107 | 382 | 2.952 |
| Total debt | 1.580 | 1.313 | 2.917 | 2.406 | 2.108 | 3.094 | 3.770 | 4.558 | 5.335 | 2.610 | 2.560 | 3.407 | 982 | 3.552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØDERQUIST ApS | Company | 66.7% | 66.7% | 2025 |
THE SILENT CROONER ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Søderquist Li | Management | 0 companies |
| Roy Bruhn-Petersen | Board of Directors | 0 companies |
| Klaus Randel Nyengaard | Chairman | 0 companies |
| Dennis Bjarne Johansen | Board of Directors | 0 companies |
| Ulrik Bo Larsen | Chairman | 0 companies |