| Revenue | DKK 250K | +16% |
| EBITDA | DKK 250K | +27% |
| Net profit | DKK -29K | -105% |
| Total assets | DKK 9,4M | -6% |
| Equity | DKK 4,9M | -2% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 321 | 335 | 121 | 216 | 250 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 730 | 790 | 29 | 196 | 250 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 730 | 790 | 29 | 196 | 250 |
| Net financials | -34 | 190 | 198 | 407 | -230 |
| Profit before tax | 696 | 980 | 227 | 604 | 20 |
| Tax | 194 | 126 | -55 | 41 | 49 |
| Net profit | 502 | 853 | 283 | 563 | -29 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.211 | 10.876 | 9.616 | 9.927 | 9.355 |
| Equity | 3.498 | 4.295 | 4.521 | 5.025 | 4.935 |
| Long-term debt | 4.814 | 4.627 | 3.713 | 3.636 | 3.408 |
| Short-term debt | 392 | 1.347 | 889 | 773 | 522 |
| Total debt | 5.206 | 5.975 | 4.602 | 4.409 | 3.930 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Founder | Founder | 2008 |
| Former (1) | ||
HJ Management | Management | 2008 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Johan Skov Pedersen | Management | 0 companies |
| Mette Skov Bach | Founder | 0 companies |
| Thomas Holm | Board of Directors | 0 companies |