| Revenue | DKK 5,2M | +311% |
| EBITDA | DKK -4,4M | -72% |
| Net profit | DKK -3,7M | +20% |
| Total assets | DKK 19,7M | +12% |
| Equity | DKK -2,2M | -437% |
| Employees | 32 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 2.262 | -2.124 | -1.774 | 1.271 | 5.223 |
| Staff expenses | -0 | -0 | -0 | -0 | -8.003 |
| EBITDA | 34 | -3.498 | -3.665 | -2.529 | -4.362 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -954 |
| EBIT | 34 | -3.498 | -3.665 | -2.529 | -5.315 |
| Net financials | -130 | -143 | -171 | -173 | -922 |
| Profit before tax | -96 | -3.641 | -3.836 | -2.703 | -6.237 |
| Tax | -13 | -801 | -844 | 1.971 | -2.500 |
| Net profit | -83 | -2.840 | -2.992 | -4.674 | -3.737 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 14.399 | 10.781 | 12.110 | 17.630 | 19.700 |
| Equity | 1.238 | 2.616 | 1.075 | 641 | -2.161 |
| Long-term debt | 2.913 | 742 | 35 | 2.454 | 2.072 |
| Short-term debt | 10.247 | 7.422 | 10.999 | 14.535 | 19.790 |
| Total debt | 13.160 | 8.165 | 11.035 | 16.989 | 21.861 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MS Chief Executive Officer | Chief Executive Officer | 2016 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2021 – 2023 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2020 – 2021 | |
| Chairman | 2023 – 2023 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2023 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Stoklund Dietrichsen | Chief Executive Officer | 0 companies |
| Ahmed Adam Badr | Board of Directors | 0 companies |
| Lars Stoklund Dietrichsen | Chairman | 0 companies |
| Henrik Jansen | Board of Directors | 0 companies |
| Thomas Henrik Gjørup | Chairman | 0 companies |
| Villy Jæger | Chairman | 0 companies |
| Inge Dietrichsen | Board of Directors | 0 companies |
| Jesper Holmberg | Board of Directors | 0 companies |