| Revenue | DKK 9,9M | +21% |
| EBITDA | DKK -6,9M | +9% |
| Net profit | DKK -14,6M | -20% |
| Total assets | DKK 44,5M | +28% |
| Equity | DKK -36,6M | -37% |
| Employees | 17 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -3.558 | -13.250 | -16.884 | -505 | -6.410 | -2.681 | 8.157 | 9.860 |
| Staff expenses | -0 | -243 | -6.795 | -9.995 | -12.873 | -19.925 | -15.747 | -16.745 |
| EBITDA | -3.558 | -13.492 | -23.679 | -10.500 | -19.284 | -22.606 | -7.591 | -6.885 |
| Depreciation & amort. | -0 | -26 | -45 | -568 | -2.047 | -3.791 | -4.986 | -8.062 |
| EBIT | -3.558 | -13.518 | -23.724 | -11.068 | -21.331 | -26.398 | -12.577 | -14.947 |
| Net financials | 66 | -12 | -550 | -776 | -1.207 | -1.247 | -1.798 | -2.378 |
| Profit before tax | -3.492 | -13.530 | -24.274 | -11.845 | -22.538 | -27.644 | -14.374 | -17.325 |
| Tax | -0 | -2.034 | -3.594 | -2.762 | -2.318 | -0 | -2.271 | -2.741 |
| Net profit | -3.492 | -11.496 | -20.680 | -9.083 | -20.220 | -27.644 | -12.104 | -14.584 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.251 | 20.669 | 10.701 | 13.554 | 36.069 | 28.773 | 34.771 | 44.471 |
| Equity | -3.442 | -14.938 | -28.529 | -18.383 | 12.364 | -15.280 | -26.738 | -36.555 |
| Long-term debt | 0 | 0 | 31.871 | 13.508 | 14.724 | 35.237 | 51.684 | 72.087 |
| Short-term debt | 12.693 | 35.607 | 7.359 | 18.429 | 8.981 | 8.816 | 9.824 | 8.939 |
| Total debt | 12.693 | 35.607 | 39.230 | 31.937 | 23.705 | 44.054 | 61.509 | 81.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Northsea ApS | Company | 33.3% | 33.3% | 2021 |
| Individual | 20.0% | 20.0% | 2017 | |
GREGERS KRONBORG ApS | Company | 10.0% | 10.0% | 2021 |
Lottrup & Co A/S | Company | 10.0% | 10.0% | 2021 |
M Heiberg ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sørdahl Bull | Management | 0 companies |
| Michelle Jeanette Heiberg | Board of Directors | 0 companies |
| Johannes van Mil | Board of Directors | 0 companies |
| Gregers Kronborg | Chairman | 0 companies |
| Henrik Wilsbech Lottrup | Board of Directors | 0 companies |
| Jesper Lindhardt | Board of Directors | 0 companies |
| Michael Heiberg | Deputy Chairman | 0 companies |