| Revenue | DKK 735K | -11% |
| EBITDA | DKK -974K | -131% |
| Net profit | DKK -855K | -417% |
| Total assets | DKK 645K | -50% |
| Equity | DKK -3,1M | -39% |
| Employees | 6 | — |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.764 | 1.399 | 951 | 829 | 735 |
| Staff expenses | -2.120 | -1.732 | -2.571 | -1.250 | -1.499 |
| EBITDA | -356 | -333 | -1.620 | -421 | -974 |
| Depreciation & amort. | -102 | -58 | -91 | -59 | -50 |
| EBIT | -458 | -391 | -1.711 | -480 | -1.025 |
| Net financials | -18 | -33 | -67 | -60 | -70 |
| Profit before tax | -475 | -424 | -1.777 | -540 | -1.095 |
| Tax | -31 | -92 | -183 | -375 | -240 |
| Net profit | -445 | -332 | -1.594 | -165 | -855 |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.323 | 2.775 | 881 | 1.288 | 645 |
| Equity | -121 | -453 | -2.047 | -2.212 | -3.068 |
| Long-term debt | 0 | 2.060 | 2.577 | 3.151 | 3.379 |
| Short-term debt | 1.443 | 1.168 | 352 | 325 | 334 |
| Total debt | 1.443 | 3.228 | 2.929 | 3.476 | 3.713 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Founder | Founder | 2014 |
TS Management | Management | 2023 |
| Former (1) | ||
KB Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2021 – 2021 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Individual | 15–19.99% | 15–19.99% | 2020 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 10–14.99% | 10–14.99% | 2020 | |
| Individual | 15–19.99% | 15–19.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Andersen | Founder | 0 companies |
| Tina Susie Andreasen | Management | 0 companies |
| Kim Bruun Andreasen | Chief Executive Officer | 0 companies |
| Frank Siim Sørensen | Board of Directors | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Allan Nielsen | Board of Directors | 0 companies |