| Revenue | DKK 2,3M | -19% |
| EBITDA | DKK 46K | +105% |
| Net profit | DKK -110K | +88% |
| Total assets | DKK 1,2M | -63% |
| Equity | DKK -462K | -31% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.906 | 7.034 | 5.344 | 2.898 | 2.335 |
| Staff expenses | -2.607 | -3.968 | -4.948 | -3.734 | -2.289 |
| EBITDA | 490 | 3.066 | 388 | -836 | 46 |
| Depreciation & amort. | -104 | -109 | -184 | -157 | -87 |
| EBIT | 386 | 2.957 | 204 | -993 | -41 |
| Net financials | -175 | -6 | -129 | -194 | -100 |
| Profit before tax | 211 | 2.951 | 75 | -1.186 | -140 |
| Tax | 76 | 41 | 28 | -259 | -31 |
| Net profit | 135 | 2.910 | 48 | -927 | -110 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12.102 | 3.173 | 3.455 | 3.074 | 1.152 |
| Equity | 3.750 | 527 | 575 | -352 | -462 |
| Long-term debt | 4.601 | 0 | 1.022 | 870 | 726 |
| Short-term debt | 3.351 | 2.569 | 1.784 | 2.521 | 832 |
| Total debt | 7.951 | 2.569 | 2.806 | 3.391 | 1.558 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Chief Executive Officer | Chief Executive Officer | 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2010 | |
| Board of Directors | 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sommer | Chief Executive Officer | 0 companies |
| Christian Sommer | Chairman | 0 companies |
| Per Christian Sommer | Board of Directors | 0 companies |