| Revenue | DKK 10,7M | +41% |
| EBITDA | DKK -2,6M | -281% |
| Net profit | DKK -11,4M | -1225% |
| Total assets | DKK 43,6M | -8% |
| Equity | DKK 22,4M | -34% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.576 | -2.488 | -2.365 | — | 1.681 | 1.722 | 3.893 | 3.439 | 3.569 | 5.261 | 3.531 | 7.559 | 10.672 |
| Staff expenses | -1.121 | -2.721 | -4.897 | -5.683 | -6.643 | -7.472 | -7.986 | -7.984 | -8.078 | -8.587 | -9.518 | -8.230 | -13.232 |
| EBITDA | -2.697 | -5.209 | -7.262 | -7.987 | -4.962 | -5.749 | -4.093 | -4.545 | -4.509 | -3.326 | -6.120 | -671 | -2.560 |
| Depreciation & amort. | -68 | -82 | -179 | -356 | -742 | -780 | -750 | -565 | -413 | -215 | -158 | -103 | -8.692 |
| EBIT | -2.765 | -5.291 | -7.441 | -8.343 | -5.704 | -6.530 | -4.843 | -5.110 | -4.922 | -3.542 | -6.278 | -774 | -11.252 |
| Net financials | -34 | -7 | -37 | -63 | -15 | 26 | -59 | -130 | -81 | -66 | -58 | -88 | -159 |
| Profit before tax | -2.799 | -5.298 | -7.477 | -8.406 | -5.720 | -6.503 | -4.902 | -5.240 | -5.003 | -3.608 | -6.336 | -862 | -11.412 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.799 | -5.298 | -7.477 | -8.406 | -5.720 | -6.503 | -4.902 | -5.240 | -5.003 | -3.608 | -6.336 | -862 | -11.412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.261 | 4.343 | 8.711 | 22.435 | 16.673 | 13.228 | 13.194 | 14.143 | 18.364 | 16.716 | 16.469 | 47.195 | 43.621 |
| Equity | 1.440 | -109 | -146 | -1.092 | 649 | 146 | 543 | 518 | 726 | 838 | 1.166 | 33.804 | 22.392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237 | 712 | 714 | 0 | 0 | 0 |
| Short-term debt | 1.821 | 4.451 | 8.857 | 23.526 | 16.024 | 13.083 | 12.651 | 13.388 | 16.926 | 15.164 | 15.303 | 13.391 | 21.228 |
| Total debt | 1.821 | 4.451 | 8.857 | 23.526 | 16.024 | 13.083 | 12.651 | 13.625 | 17.639 | 15.878 | 15.303 | 13.391 | 21.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2010 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| MAPEI S.p.A | Founder | 0 companies |
| Trond Hagerud | Chief Executive Officer | 0 companies |
| Jimmy Kahl | Chief Executive Officer | 0 companies |
| Lasse Hededam Frøhlich | Chief Executive Officer | 0 companies |
| Hans Henrik Blomstrøm Poulsen | Chief Executive Officer | 0 companies |
| Giorgio Squinzi | Chairman | 0 companies |
| Veronica Squinzi | Chairman | 0 companies |
| Marco Squinzi | Board of Directors | 0 companies |