| Revenue | DKK -14K | +15% |
| EBITDA | DKK -14K | -15% |
| Net profit | DKK -14,5M | +61% |
| Total assets | DKK 30,9M | -28% |
| Equity | DKK -9,7M | -303% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -24 | -5 | -24 | -75 | -20 | -56 | -12 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 0 | 0 | 0 | 0 | -24 | -5 | -24 | -75 | -20 | -56 | -12 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 0 | 0 | 0 | 0 | -24 | -5 | -24 | -75 | -20 | -56 | -12 | -14 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 9.612 | 18.839 | 37.969 | -30.266 | 3.826 | -17.916 | -37.352 | -14.341 |
| Profit before tax | — | 0 | 0 | 0 | 0 | 9.588 | 18.834 | 37.945 | -30.341 | 3.806 | -17.973 | -37.364 | -14.355 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.929 | -3.099 | -0 | -0 | 180 |
| Net profit | — | 0 | 0 | 0 | 0 | 9.588 | 18.834 | 37.945 | -28.412 | 6.904 | -17.973 | -37.364 | -14.535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.536 | 0 | 0 | 0 | 0 | 96.854 | 115.508 | 152.226 | 89.653 | 97.402 | 78.838 | 43.184 | 30.921 |
| Equity | 1.728 | 0 | 0 | 0 | 0 | 65.986 | 84.397 | 101.910 | 73.056 | 79.508 | 42.165 | 4.801 | -9.734 |
| Long-term debt | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.658 | 0 | 0 | 0 | 0 | 30.868 | 31.111 | 50.316 | 16.597 | 17.894 | 36.673 | 38.384 | 40.655 |
| Total debt | 3.808 | 0 | 0 | 0 | 0 | 30.868 | 31.111 | 50.316 | 16.597 | 17.894 | 36.673 | 38.384 | 40.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2011 | — | — |
CM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMT ApS | Company | 25.0% | 25.0% | 2025 |
Bonum Vitae ApS | Company | 25.0% | 25.0% | 2024 |
KAAN ApS | Company | 25.0% | 25.0% | 2012 |
SØREN B. LAURITSEN HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
| Individual | 25.0% | 25.0% | 2012 | |
GAB INVEST ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stamov | Founder | 0 companies |
| Claus Møller | Management | 0 companies |
| Allan Dyrgaard Melgaard | Board of Directors | 0 companies |
| Søren Brahm Lauritsen | Board of Directors | 0 companies |
| Anders Hedegaard Petersen | Chairman | 0 companies |