| Revenue | DKK -17K | +56% |
| EBITDA | DKK -17K | -56% |
| Net profit | DKK 18K | +424% |
| Total assets | DKK 570K | +15% |
| Equity | DKK 133K | +15% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181 | -11 | -34 | -14 | 324 | -10 | -9 | -26 | -11 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -287 | -11 | -34 | -14 | 324 | -10 | -9 | -26 | -11 | -17 |
| Depreciation & amort. | -31 | -31 | -31 | -0 | -306 | -0 | -15 | -31 | -0 | -0 |
| EBIT | -318 | -42 | -65 | -14 | 18 | -10 | -25 | -56 | -11 | -17 |
| Net financials | 55 | 46 | -55 | 2 | 7 | 4 | -2 | 3 | 6 | -8 |
| Profit before tax | -263 | 4 | -121 | -11 | 24 | -6 | -26 | -53 | -5 | -25 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -43 |
| Net profit | -263 | 4 | -121 | -11 | 24 | -6 | -26 | -51 | -5 | 18 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 424 | 377 | 265 | 1.842 | 1.243 | 546 | 521 | 485 | 497 | 570 |
| Equity | 308 | 312 | 191 | 180 | 204 | 199 | 172 | 121 | 115 | 133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 65 | 74 | 1.663 | 1.039 | 347 | 349 | 364 | 382 | 437 |
| Total debt | 116 | 65 | 74 | 1.663 | 1.039 | 347 | 349 | 364 | 382 | 437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JACOB V. SCHMIDT ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mia Schaumann Schmidt | Management | 0 companies |
| Jacob Vestergaard Schaumann Schmidt | Chairman | 0 companies |