| Revenue | DKK 378K | +3532% |
| EBITDA | DKK 97K | +130% |
| Net profit | DKK 68K | +155% |
| Total assets | DKK 789K | -4% |
| Equity | DKK 498K | +16% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -180 | 198 | 663 | 163 | 5 | 192 | 181 | 518 | 765 | 10 | 378 |
| Staff expenses | -0 | -150 | -751 | -196 | -1 | -292 | -53 | -310 | -393 | -326 | -277 |
| EBITDA | -180 | 48 | -88 | -33 | 4 | -100 | 128 | 167 | 266 | -321 | 97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 |
| EBIT | -180 | 48 | -88 | -33 | 4 | -100 | 128 | 167 | 266 | -321 | 51 |
| Net financials | 1.880 | -345 | -414 | -531 | -49 | -149 | -42 | 234 | -0 | -34 | 38 |
| Profit before tax | 1.700 | -298 | -502 | -564 | -45 | -249 | 86 | 400 | 265 | -355 | 89 |
| Tax | -0 | -0 | -0 | -10 | -9 | -10 | -0 | -0 | -0 | -230 | 21 |
| Net profit | 1.700 | -298 | -502 | -553 | -36 | -239 | 86 | 400 | 265 | -124 | 68 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.460 | 1.662 | 1.064 | 448 | 419 | 314 | 349 | 666 | 486 | 823 | 789 |
| Equity | 2.280 | -218 | -720 | -1.273 | -1.309 | -1.548 | -1.462 | -1.061 | -796 | 431 | 498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 107 | 88 |
| Short-term debt | 180 | 1.879 | 1.783 | 1.722 | 1.728 | 1.862 | 1.811 | 1.727 | 1.165 | 285 | 202 |
| Total debt | 180 | 1.879 | 1.783 | 1.722 | 1.728 | 1.862 | 1.811 | 1.727 | 1.282 | 392 | 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPEISER ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Speiser | Management | 0 companies |