| Revenue | DKK -213K | +266% |
| EBITDA | DKK -213K | -266% |
| Net profit | DKK -827K | -1485% |
| Total assets | DKK 2,8M | -30% |
| Equity | DKK 2,5M | -25% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 1.149 | 1.264 | -7 | 55 | 481 | 0 | -12 | -151 | 1.245 | 2.739 | -58 | -213 |
| Staff expenses | -0 | -0 | -0 | -0 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -6 | -6 | -7 | 22 | 481 | 0 | -12 | -151 | 1.245 | 2.739 | -58 | -213 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -6 | -6 | -7 | 22 | 481 | 0 | -12 | -151 | 1.245 | 2.739 | -58 | -213 |
| Net financials | 0 | 0 | -9 | -16 | 0 | 0 | 0 | -32 | -5 | -5 | -8 | 65 | -614 |
| Profit before tax | -10 | -6 | 3 | 9 | 22 | 481 | 0 | -44 | -156 | 1.240 | 2.731 | 6 | -827 |
| Tax | -0 | -0 | -0 | 2 | 5 | 106 | -0 | 31 | -0 | 262 | 555 | 59 | -0 |
| Net profit | -10 | -6 | 3 | 7 | 17 | 375 | 0 | -75 | -156 | 978 | 2.175 | -52 | -827 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 244 | 1.062 | 756 | 2.345 | 2.950 | 1.021 | 592 | 591 | 431 | 1.502 | 3.968 | 4.031 | 2.840 |
| Equity | 70 | 64 | 73 | 79 | 97 | 472 | 472 | 397 | 240 | 1.218 | 3.394 | 3.341 | 2.515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 998 | 683 | 2.265 | 2.853 | 550 | 120 | 194 | 191 | 284 | 574 | 689 | 325 |
| Total debt | 173 | 998 | 683 | 2.265 | 2.853 | 550 | 120 | 194 | 191 | 284 | 574 | 689 | 325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Majid Sairafianpour | Founder | 0 companies |