| Revenue | DKK -2,3M | -49% |
| EBITDA | DKK -5,4M | +35% |
| Net profit | DKK -7,6M | +12% |
| Total assets | DKK 19,2M | +16% |
| Equity | DKK -12M | -133% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | 0 | 69 | 27 | -657 | -4.562 | -2.346 |
| Staff expenses | -0 | -0 | -0 | -18 | -3.722 | -3.043 |
| EBITDA | -277 | 7 | -652 | -675 | -8.285 | -5.389 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.885 | -2.956 |
| EBIT | -277 | 7 | -652 | -675 | -10.169 | -8.344 |
| Net financials | -1 | -7 | -3 | -137 | -895 | -1.381 |
| Profit before tax | -278 | 1 | -655 | -812 | -11.064 | -9.726 |
| Tax | -0 | -318 | -600 | -162 | -2.430 | -2.137 |
| Net profit | -278 | 319 | -55 | -650 | -8.635 | -7.589 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 91 | 1.689 | 5.992 | 16.196 | 16.464 | 19.155 |
| Equity | -228 | 91 | 36 | 2.292 | -5.142 | -11.993 |
| Long-term debt | 0 | 0 | 0 | 10.217 | 18.349 | 24.736 |
| Short-term debt | 319 | 1.598 | 5.956 | 1.160 | 2.540 | 6.412 |
| Total debt | 319 | 1.598 | 5.956 | 11.376 | 20.890 | 31.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELSKABET AF 21 JAN. 2013 ApS | Company | 50.0% | 50.0% | 2023 |
HERALDYNE ApS | Company | 5.0% | 5.0% | 2023 |
Charter Five P/S | Company | 5.0% | 5.0% | 2023 |
Kope Invest ApS | Company | 5.0% | 5.0% | 2020 |
hkm holding 1/12 ApS | Company | 5.0% | 5.0% | 2020 |
FK Holding Hørning ApS | Company | 10.0% | 10.0% | 2023 |
Astrup Asset Management ApS | Company | 10.0% | 10.0% | 2021 |
First Down Holding ApS | Company | 5.0% | 5.0% | 2020 |
ENERGISK A/S | Company | 5.0% | 5.0% | 2020 |
Pengeprofilen A/S | Company | 5.0% | 5.0% | 2021 |
VESTER HESSELDAL HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Bak | Management | 0 companies |
| Henrik Kragh-Madsen | Board of Directors | 0 companies |
| Claus Hjort Bjerre | Board of Directors | 0 companies |
| Flemming Kristensen | Board of Directors | 0 companies |
| Søren Astrup | Board of Directors | 0 companies |
| Jørgen Lindhardt Steffensen | Chairman | 0 companies |
| Allan Damkjær-Bruun | Chairman | 0 companies |
| Frederik Güldner Kolenda | Board of Directors | 0 companies |
| Stig Myken | Chairman | 0 companies |
| Søren Hoelgaard Justesen | Board of Directors | 0 companies |