| Revenue | DKK -313K | +251% |
| EBITDA | DKK -313K | -251% |
| Net profit | DKK 4,9M | +91021% |
| Total assets | DKK 12,2M | +32% |
| Equity | DKK 3,5M | +340% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -69 | -17 | -114 | -28 | -89 | -313 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -69 | -17 | -114 | -28 | -89 | -313 |
| Depreciation & amort. | -0 | -0 | -0 | -531 | -0 | -0 |
| EBIT | -69 | -17 | -114 | -559 | -89 | -313 |
| Net financials | 38 | -854 | 5 | -794 | 24 | 5.033 |
| Profit before tax | -30 | -872 | -109 | -1.353 | -65 | 4.721 |
| Tax | -23 | -34 | -69 | -254 | -70 | -190 |
| Net profit | -7 | -838 | -40 | -1.099 | 5 | 4.911 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 4.640 | 6.741 | 7.628 | 6.477 | 9.243 | 12.241 |
| Equity | 526 | -312 | -352 | -1.451 | -1.445 | 3.465 |
| Long-term debt | 4.047 | 4.758 | 4.978 | 4.927 | 5.183 | 5.183 |
| Short-term debt | 67 | 2.295 | 3.002 | 2.689 | 5.505 | 3.593 |
| Total debt | 4.114 | 7.053 | 7.980 | 7.615 | 10.688 | 8.776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEICHT HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
MXN HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
NULL HOLDING ApS | Company | 15.0% | 15.0% | 2012 |
FIRST FORTUNE ApS | Company | 5.0% | 5.0% | 2012 |
SLBoll Holding ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2012 | |
INV. AF 15/5 2006 ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Sejer Iversen | Chief Executive Officer | 0 companies |
| Max Schläger Nielsen | Management | 0 companies |
| Anders Leicht Rohde | Board of Directors | 0 companies |
| Mads Foersom | Board of Directors | 0 companies |
| Mikael Kisbye Kristensen | Chairman | 0 companies |
| Rasmus Beuchert | Board of Directors | 0 companies |