| Revenue | DKK -131K | +876% |
| EBITDA | DKK -171K | -220% |
| Net profit | DKK -180K | -144% |
| Total assets | DKK 210K | -65% |
| Equity | DKK -258K | -228% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -303 | 326 | 39 | -38 | 527 | 201 | 208 | 229 | 110 | 273 | 328 | 261 | -13 | -131 |
| Staff expenses | -6 | -79 | -132 | -343 | -249 | -10 | -0 | -79 | -40 | -40 | -40 | -40 | -40 | -40 |
| EBITDA | -309 | 247 | -94 | -380 | 278 | 191 | 208 | 150 | 70 | 233 | 288 | 221 | -53 | -171 |
| Depreciation & amort. | -25 | -25 | -97 | -82 | -162 | -162 | -81 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -334 | 221 | -191 | -462 | 115 | 29 | 127 | 150 | 70 | 233 | 288 | 221 | -53 | -171 |
| Net financials | -86 | 642 | -19 | -30 | -36 | -28 | -50 | -62 | -60 | -30 | 0 | -7 | -20 | -9 |
| Profit before tax | -420 | 863 | -210 | -492 | 80 | 1 | 77 | 87 | 11 | 203 | 288 | 213 | -74 | -180 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -420 | 863 | -210 | -492 | 80 | 1 | 77 | 207 | 11 | 203 | 288 | 213 | -74 | -180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 237 | 528 | 617 | 603 | 361 | 520 | 389 | 730 | 821 | 357 | 359 | 509 | 605 | 210 |
| Equity | -1.485 | -621 | -781 | -1.271 | -1.191 | -1.004 | -927 | -720 | -709 | -506 | -219 | -5 | -79 | -258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.722 | 1.149 | 1.398 | 1.875 | 1.553 | 1.525 | 1.316 | 1.450 | 1.530 | 863 | 577 | 514 | 684 | 469 |
| Total debt | 1.722 | 1.149 | 1.398 | 1.875 | 1.553 | 1.525 | 1.316 | 1.450 | 1.530 | 863 | 577 | 514 | 684 | 469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENEBARN ApS | Company | 50.0% | 50.0% | 2017 |
DURUP HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
GODSET AALBORG ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Schilder | Management | 0 companies |
| Mogens Durup Nielsen | Board of Directors | 0 companies |
| Richard Brown | Board of Directors | 0 companies |