| Revenue | DKK 117K | -230% |
| EBITDA | DKK 117K | +230% |
| Net profit | DKK -219K | +26% |
| Total assets | DKK 14,4M | +38% |
| Equity | DKK 2,8M | -7% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.558 | -46 | 38 | -90 | 117 |
| Staff expenses | -1.143 | -0 | -0 | -0 | -0 |
| EBITDA | 1.415 | -46 | 38 | -90 | 117 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -17 |
| EBIT | 1.415 | -46 | 38 | -90 | 100 |
| Net financials | 55 | -192 | -265 | -283 | -380 |
| Profit before tax | 1.469 | -238 | -226 | -373 | -280 |
| Tax | 306 | -15 | -46 | -79 | -62 |
| Net profit | 1.163 | -222 | -181 | -294 | -219 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.444 | 14.052 | 9.246 | 10.434 | 14.421 |
| Equity | 3.711 | 3.488 | 3.308 | 3.013 | 2.795 |
| Long-term debt | 0 | 0 | -12 | -12 | -15 |
| Short-term debt | 1.734 | 10.563 | 5.938 | 7.420 | 11.626 |
| Total debt | 1.734 | 10.563 | 5.938 | 7.420 | 11.626 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2021 |
| Former (1) | ||
VE Management | Management | 2005 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2009 | |
| Former (1) | ||
| Board of Directors | 2005 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schøning Koch | Management | 0 companies |
| Vagn Erik Hvid | Management | 0 companies |
| Rasmus Vesterbye Wulff | Board of Directors | 0 companies |
| Jette Buch Frantsen | Board of Directors | 0 companies |
| Flemming Thygesen Wulff | Board of Directors | 0 companies |