| Revenue | DKK 605K | +470% |
| EBITDA | DKK 29K | +106% |
| Net profit | DKK -8,5M | -520% |
| Total assets | DKK 46,4M | -19% |
| Equity | DKK 40,8M | -17% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 85 | -268 | -60 | 106 | 605 |
| Staff expenses | -340 | -551 | -563 | -563 | -576 |
| EBITDA | -256 | -818 | -623 | -456 | 29 |
| Depreciation & amort. | -112 | -224 | -442 | -254 | -53 |
| EBIT | -367 | -1.042 | -1.065 | -711 | -24 |
| Net financials | 1.235 | 27.499 | -830 | 2.736 | -8.100 |
| Profit before tax | 868 | 26.457 | -1.895 | 2.025 | -8.124 |
| Tax | 147 | 5.000 | -74 | -0 | 372 |
| Net profit | 720 | 21.456 | -1.821 | 2.025 | -8.496 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 36.054 | 57.425 | 55.241 | 57.394 | 46.425 |
| Equity | 27.654 | 49.110 | 47.289 | 49.315 | 40.819 |
| Long-term debt | 990 | 947 | 916 | 875 | 847 |
| Short-term debt | 7.365 | 7.294 | 7.035 | 7.204 | 4.759 |
| Total debt | 8.355 | 8.241 | 7.952 | 8.080 | 5.606 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2013 |
JS Founder | Founder | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 0% | 2012 | |
| Company | 25–33.32% | 0% | 2012 | |
| Company | 25–33.32% | 100% | 2012 | |
| Company | 25–33.32% | 0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Svenningsen | Management | 0 companies |
| Jan Svenningsen | Founder | 0 companies |