| Revenue | DKK -5,6M | +323% |
| EBITDA | DKK -8,4M | -193% |
| Net profit | DKK -9,6M | -291% |
| Total assets | DKK 5,6M | +3% |
| Equity | DKK 2,5M | -51% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Revenue | -344 | -367 | -1.325 | -5.601 |
| Staff expenses | -0 | -524 | -1.533 | -2.769 |
| EBITDA | -344 | -891 | -2.857 | -8.370 |
| Depreciation & amort. | -51 | -101 | -209 | -597 |
| EBIT | -395 | -992 | -3.066 | -8.967 |
| Net financials | 407 | -33 | -71 | -34 |
| Profit before tax | 12 | -1.025 | -3.137 | -9.001 |
| Tax | 5 | -275 | -689 | 570 |
| Net profit | 7 | -751 | -2.449 | -9.571 |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Total assets | 1.740 | 2.617 | 5.460 | 5.599 |
| Equity | 57 | -693 | 5.046 | 2.476 |
| Long-term debt | 901 | 1.852 | 0 | 0 |
| Short-term debt | 549 | 1.340 | 414 | 3.124 |
| Total debt | 1.450 | 3.192 | 414 | 3.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSR Group Invest ApS | Company | 50.0% | 50.0% | 2020 |
Henman Holding ApS | Company | 15.0% | 15.0% | 2019 |
Aavild Consulting ApS | Company | 10.0% | 10.0% | 2020 |
Nordic Investment ApS | Company | 15.0% | 15.0% | 2020 |
MSAC Holding ApS | Company | 5.0% | 5.0% | 2018 |
Fly Gregersen Holding ApS | Company | 10.0% | 10.0% | 2019 |
MBJ67 Holding IVS | Company | 10.0% | 10.0% | 2019 |
CMB INVEST ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Storm Rasmussen | Chief Executive Officer | 0 companies |
| Jan Heilskou Fritzen | Chief Executive Officer | 0 companies |
| David Nikolaj Nielsen | Chairman | 0 companies |
| Michael Brøndum Jensen | Board of Directors | 0 companies |
| Casper Slumstrup | Chairman | 0 companies |
| Kenneth Brandt Thuesen | Board of Directors | 0 companies |