| Revenue | DKK 1,7M | +0% |
| EBITDA | DKK -114K | +65% |
| Net profit | DKK -203K | +43% |
| Total assets | DKK 1,4M | -21% |
| Equity | DKK 406K | -33% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.734 | 1.978 | 2.498 | 1.692 | 1.687 |
| Staff expenses | -1.417 | -1.453 | -2.199 | -2.019 | -1.801 |
| EBITDA | 318 | 525 | 299 | -326 | -114 |
| Depreciation & amort. | -148 | -157 | -61 | -115 | -105 |
| EBIT | 170 | 368 | 238 | -441 | -220 |
| Net financials | 13 | 27 | 29 | 58 | 17 |
| Profit before tax | 182 | 395 | 266 | -383 | -203 |
| Tax | 51 | 101 | 74 | -28 | -0 |
| Net profit | 131 | 295 | 192 | -355 | -203 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.255 | 2.661 | 2.387 | 1.767 | 1.393 |
| Equity | 1.077 | 1.372 | 1.364 | 609 | 406 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.160 | 1.274 | 995 | 1.158 | 987 |
| Total debt | 1.160 | 1.274 | 995 | 1.158 | 987 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Founder | Founder | 2008 |
BH Management | Management | 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2008 | |
| Company | 10–14.99% | 10–14.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Savange Nitsche | Founder | 0 companies |
| Bjarne Høj Larsen | Management | 0 companies |