| Revenue | DKK 264K | +10% |
| EBITDA | DKK 15K | -87% |
| Net profit | DKK 6K | -93% |
| Total assets | DKK 385K | -2% |
| Equity | DKK 227K | +3% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 555 | 448 | 594 | 695 | 608 | 299 | 274 | 241 | 264 |
| Staff expenses | -551 | -432 | -558 | -651 | -422 | -293 | -409 | -125 | -248 |
| EBITDA | 4 | 16 | 36 | 44 | 186 | 6 | -136 | 116 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -8 |
| EBIT | 4 | 16 | 36 | 44 | 186 | -1 | -143 | 108 | 8 |
| Net financials | 0 | -1 | -1 | -6 | -4 | -6 | -7 | -0 | -0 |
| Profit before tax | 4 | 15 | 35 | 38 | 182 | -8 | -150 | 108 | 7 |
| Tax | 1 | 3 | 8 | 8 | 40 | -0 | -33 | 25 | 2 |
| Net profit | 3 | 12 | 27 | 29 | 142 | -8 | -117 | 83 | 6 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 186 | 204 | 396 | 681 | 709 | 542 | 383 | 394 | 385 |
| Equity | 53 | 64 | 92 | 121 | 263 | 255 | 138 | 221 | 227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 85 | 104 | 210 | 196 | 157 | 245 | 173 | 159 |
| Total debt | 108 | 85 | 104 | 210 | 196 | 157 | 245 | 173 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
FP Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Muhammad Sajid | Management | 0 companies |
| Finn Pape Larsen | Management | 0 companies |