| Revenue | DKK 775K | +34% |
| EBITDA | DKK -125K | +1% |
| Net profit | DKK 27K | -84% |
| Total assets | DKK 1,1M | +3% |
| Equity | DKK 882K | +3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 280 | 452 | 700 | 996 | 650 | 899 | 1.141 | 600 | 403 | 778 | 430 | 578 | 775 |
| Staff expenses | -145 | -454 | -828 | -901 | -886 | -1.064 | -839 | -1.080 | -895 | -1.188 | -1.221 | -923 | -705 | -900 |
| EBITDA | -44 | -174 | -375 | -200 | 110 | -414 | 60 | 61 | -295 | -784 | -443 | -493 | -127 | -125 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -174 | -375 | -200 | 110 | -414 | 60 | 61 | -295 | -784 | -443 | -493 | -127 | -125 |
| Net financials | 1 | -0 | 0 | 6 | 11 | 404 | 104 | 571 | -125 | 204 | 300 | 396 | 271 | 95 |
| Profit before tax | -44 | -174 | -375 | -195 | 121 | -10 | 164 | 632 | -419 | -581 | -143 | -97 | 144 | -30 |
| Tax | -0 | -0 | -0 | -0 | -2 | -3 | -115 | 14 | -0 | -214 | -88 | -107 | -29 | -57 |
| Net profit | -44 | -174 | -375 | -195 | 123 | -7 | 279 | 618 | -419 | -367 | -55 | 10 | 173 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149 | 228 | 843 | 736 | 1.003 | 822 | 1.121 | 1.868 | 1.332 | 947 | 1.171 | 1.653 | 1.116 | 1.146 |
| Equity | 105 | 156 | 696 | 501 | 624 | 616 | 895 | 1.514 | 1.094 | 728 | 672 | 682 | 855 | 882 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44 | 72 | 148 | 235 | 379 | 205 | 226 | 340 | 238 | 219 | 498 | 970 | 261 | 264 |
| Total debt | 44 | 72 | 148 | 235 | 379 | 205 | 226 | 355 | 238 | 219 | 498 | 970 | 261 | 264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 | |
HOLTANA HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sinnet | Founder | 0 companies |