| Revenue | DKK 508K | -19456% |
| EBITDA | DKK 69K | +117% |
| Net profit | DKK 4K | +101% |
| Total assets | DKK 542K | +12% |
| Equity | DKK -161K | +2% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 194 | 468 | 175 | -3 | 508 |
| Staff expenses | -328 | -411 | -23 | -405 | -439 |
| EBITDA | -134 | 57 | 153 | -408 | 69 |
| Depreciation & amort. | -59 | -68 | -58 | -26 | -26 |
| EBIT | -193 | -11 | 95 | -434 | 43 |
| Net financials | -28 | -6 | -15 | -33 | -39 |
| Profit before tax | -221 | -17 | 80 | -467 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -221 | -17 | 80 | -467 | 4 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 436 | 662 | 952 | 484 | 542 |
| Equity | 70 | 222 | 302 | -165 | -161 |
| Long-term debt | 214 | 0 | 0 | 0 | 0 |
| Short-term debt | 153 | 440 | 650 | 648 | 703 |
| Total debt | 366 | 440 | 650 | 648 | 703 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2020 |
| Former (1) | ||
BS Management | Management | 2014 – 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Sørensen | Management | 0 companies |
| Michael Sørensen | Management | 0 companies |