| Revenue | DKK -302K | +23% |
| EBITDA | DKK -358K | +49% |
| Net profit | DKK 22,1M | +347% |
| Total assets | DKK 24,8M | +563% |
| Equity | DKK 22,6M | +3491% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -314 | -261 | -43 | -68 | -20 | -21 | 5.835 | -106 | -62 | -182 | -245 | -302 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -112 | -0 | -0 | -251 | -186 | -56 |
| EBITDA | -7 | -7 | -314 | -261 | -43 | -68 | -20 | -21 | 5.723 | -106 | -62 | -432 | -697 | -358 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -7 | -314 | -261 | -43 | -68 | -20 | -21 | 5.723 | -106 | -62 | -432 | -697 | -358 |
| Net financials | -24 | 494 | 1.288 | 2.388 | -494 | -1.028 | -2.739 | -619 | 5.541 | 7.909 | -592 | -4.674 | -7.770 | 22.067 |
| Profit before tax | -31 | 487 | 974 | 2.127 | -537 | -1.096 | -2.759 | -640 | 5.384 | 7.803 | -654 | -5.106 | -8.467 | 21.861 |
| Tax | -4 | -27 | -14 | -4 | 39 | -48 | -0 | -0 | -38 | -61 | -40 | -542 | 487 | -260 |
| Net profit | -27 | 514 | 989 | 2.131 | -576 | -1.048 | -2.759 | -640 | 5.421 | 7.864 | -614 | -4.564 | -8.954 | 22.121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 768 | 2.905 | 3.173 | 3.443 | 2.843 | 4.707 | 2.007 | 1.587 | 8.011 | 9.210 | 16.486 | 15.746 | 3.744 | 24.827 |
| Equity | 411 | 829 | 1.624 | 3.355 | 2.730 | 1.606 | -1.153 | -1.793 | 3.628 | 8.682 | 15.283 | 9.709 | 630 | 22.629 |
| Long-term debt | 0 | 500 | 250 | 0 | 0 | 2.877 | 2.502 | 2.585 | 1.168 | 0 | 0 | 0 | 0 | 879 |
| Short-term debt | 356 | 1.576 | 1.298 | 87 | 113 | 224 | 658 | 795 | 3.214 | 528 | 1.203 | 6.037 | 2.025 | 1.318 |
| Total debt | 356 | 2.076 | 1.548 | 87 | 113 | 3.101 | 3.160 | 3.380 | 4.383 | 528 | 1.203 | 6.037 | 2.025 | 2.198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mia Schaumann Schmidt | Management | 0 companies |