| Revenue | DKK 603K | +52% |
| EBITDA | DKK 392K | -1% |
| Net profit | DKK 295K | -5% |
| Total assets | DKK 544K | +197% |
| Equity | DKK 157K | +214% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 384 | 704 | 52 | 397 | 603 |
| Staff expenses | -397 | -286 | -98 | -0 | -211 |
| EBITDA | -13 | 95 | -46 | 397 | 392 |
| Depreciation & amort. | -36 | -53 | -53 | -0 | -13 |
| EBIT | -49 | 41 | -100 | 397 | 379 |
| Net financials | -3 | -1 | -0 | -0 | -0 |
| Profit before tax | -51 | 41 | -100 | 396 | 378 |
| Tax | 29 | 4 | -22 | 87 | 83 |
| Net profit | -80 | 37 | -78 | 309 | 295 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 175 | 147 | 89 | 183 | 544 |
| Equity | -406 | -369 | -447 | -138 | 157 |
| Long-term debt | 0 | 0 | 422 | 186 | 0 |
| Short-term debt | 581 | 516 | 114 | 135 | 387 |
| Total debt | 581 | 516 | 537 | 321 | 387 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MS Management | Management | 2019 – 2022 |
FL Unofficial title | Unofficial title | 2024 – 2025 |
AK Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2022 | |
| Individual | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Spajic Ryborg | Management | 0 companies |
| Finn Lynge Jepsen | Unofficial title | 0 companies |
| Abdul Khaliq Usman | Chief Executive Officer | 0 companies |