| Revenue | DKK -1,9M | +43% |
| EBITDA | DKK -2,2M | -14% |
| Net profit | DKK -2,7M | -35% |
| Total assets | DKK 5,1M | +31% |
| Equity | DKK 757K | +159% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -164 | -267 | -275 | 13 | -198 | -275 | -496 | -325 | -1.742 | -1.330 | -1.898 |
| Staff expenses | -0 | -0 | -0 | -0 | -121 | -171 | -374 | -208 | -142 | -592 | -302 |
| EBITDA | -164 | -267 | -275 | 13 | -319 | -446 | -869 | -533 | -1.884 | -1.922 | -2.200 |
| Depreciation & amort. | -0 | -0 | -0 | -78 | -255 | -177 | -177 | -177 | -20 | -291 | -727 |
| EBIT | -164 | -267 | -275 | -65 | -574 | -623 | -1.046 | -710 | -1.904 | -2.213 | -2.927 |
| Net financials | -387 | 292 | -24 | -46 | -96 | -315 | -341 | -106 | -123 | -283 | -475 |
| Profit before tax | -552 | 25 | -299 | -111 | -670 | -939 | -1.388 | -816 | -2.027 | -2.497 | -3.402 |
| Tax | -0 | -74 | -106 | -47 | -120 | -207 | -305 | -179 | -365 | -526 | -747 |
| Net profit | -552 | 100 | -193 | -64 | -550 | -732 | -1.082 | -636 | -1.662 | -1.971 | -2.655 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 340 | 670 | 965 | 967 | 1.076 | 1.581 | 3.142 | 2.908 | 3.682 | 3.914 | 5.111 |
| Equity | 271 | 371 | 178 | 114 | -436 | -598 | -1.674 | 686 | -976 | -1.285 | 757 |
| Long-term debt | 0 | 75 | 581 | 688 | 467 | 987 | 2.547 | 1.723 | 2.561 | 2.500 | 3.148 |
| Short-term debt | 70 | 224 | 193 | 165 | 1.045 | 1.192 | 2.269 | 499 | 2.097 | 2.699 | 1.207 |
| Total debt | 70 | 299 | 774 | 853 | 1.512 | 2.179 | 4.816 | 2.222 | 4.658 | 5.199 | 4.355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2011 | — | — |
MS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2022 | |
Leo Hansen ApS | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Madlen Sandalzhyan | Founder | 0 companies |
| Madlen Sandalzhyan | Management | 0 companies |
| Henrik Kjærsgaard Ibsen | Board of Directors | 0 companies |
| Leo Hansen | Chairman | 0 companies |
| Rajesh Singh Vohra | Board of Directors | 0 companies |
| Svend Leon Endresen | Chairman | 0 companies |
| David Aksel Hannay McLellan | Chairman | 0 companies |
| Bonnie Groth Frølund | Board of Directors | 0 companies |
| Karl Johan Christer Andersson | Board of Directors | 0 companies |
| Michael Krag Nielsen | Chairman | 0 companies |
| Martin Robert Knudsen | Board of Directors | 0 companies |