| Revenue | DKK -142K | +716% |
| EBITDA | DKK -392K | -805% |
| Net profit | DKK -172K | +84% |
| Total assets | DKK 628K | -60% |
| Equity | DKK -27,3M | -1% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -81 | -1.304 | 244 | -17 | -142 |
| Staff expenses | -638 | -1.287 | -220 | -26 | -250 |
| EBITDA | -720 | -2.591 | 24 | -43 | -392 |
| Depreciation & amort. | -13 | -0 | -0 | -0 | -0 |
| EBIT | -733 | -2.591 | 24 | -43 | -392 |
| Net financials | -10 | -2.396 | -2 | -1.015 | 220 |
| Profit before tax | -743 | -4.987 | 22 | -1.058 | -172 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -743 | -4.987 | 22 | -1.058 | -172 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.053 | 2.774 | 2.583 | 1.574 | 628 |
| Equity | -21.078 | -26.065 | -26.043 | -27.101 | -27.272 |
| Long-term debt | 25.613 | 25.986 | 0 | 0 | 0 |
| Short-term debt | 2.518 | 2.852 | 28.625 | 28.675 | 27.900 |
| Total debt | 28.131 | 28.839 | 28.625 | 28.675 | 27.900 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2014 | |
| Board of Directors | 2016 | |
| Former (1) | ||
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 10–14.99% | 0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Schytz Haaning | Management | 0 companies |
| Karsten Lorentzen | Chairman | 0 companies |
| Elo Nielsen | Board of Directors | 0 companies |
| Frank Hülsen | Board of Directors | 0 companies |