| Revenue | DKK 4,6M | -35% |
| EBITDA | DKK -827K | -156% |
| Net profit | DKK -1,1M | -211% |
| Total assets | DKK 19,5M | +2% |
| Equity | DKK 8,2M | -35% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.167 | 14.362 | 9.280 | 7.003 | 4.583 |
| Staff expenses | -5.361 | -6.342 | -6.623 | -5.524 | -5.410 |
| EBITDA | 7.806 | 8.020 | 2.657 | 1.479 | -827 |
| Depreciation & amort. | -1.404 | -1.512 | -673 | -80 | -358 |
| EBIT | 6.402 | 6.508 | 1.984 | 1.399 | -1.185 |
| Net financials | 155 | 177 | -131 | -76 | -256 |
| Profit before tax | 6.557 | 6.685 | 1.852 | 1.323 | -1.441 |
| Tax | 1.463 | 1.482 | 427 | 296 | -305 |
| Net profit | 5.094 | 5.203 | 1.425 | 1.027 | -1.136 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.576 | 31.136 | 18.555 | 19.086 | 19.487 |
| Equity | 11.392 | 16.596 | 14.021 | 12.548 | 8.163 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.671 | 14.376 | 4.493 | 6.538 | 11.324 |
| Total debt | 14.671 | 14.376 | 4.493 | 6.538 | 11.324 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2016 |
CT Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2019 | |
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Former (2) | ||
| Chairman | 2012 – 2019 | |
| Board of Directors | 2012 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2012 | |
| Company | 10–14.99% | 10–14.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Schmidt Christensen | Management | 0 companies |
| Christian Trads Hansen | Management | 0 companies |
| Dennis Vad Lauridsen | Chairman | 0 companies |
| Kristian Tanderup Kristensen | Chairman | 0 companies |
| Jan Snogdal | Board of Directors | 0 companies |
| Sisse Droob Knudsen | Board of Directors | 0 companies |
| Torben Hartvigsen | Board of Directors | 0 companies |