| Revenue | DKK -1,4M | -161% |
| EBITDA | DKK -1,7M | -444% |
| Net profit | DKK -1,8M | -19% |
| Total assets | DKK 3,4M | -58% |
| Equity | DKK 2,6M | -51% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.265 | 2.808 | 3.170 | 5.199 | 4.929 | 3.502 | 2.262 | -1.378 |
| Staff expenses | -826 | -1.341 | -1.563 | -1.828 | -2.158 | -2.488 | -2.566 | -274 |
| EBITDA | 2.439 | 1.467 | 1.607 | 3.371 | 2.771 | 1.014 | -304 | -1.652 |
| Depreciation & amort. | -14 | -24 | -31 | -95 | -163 | -168 | -158 | -135 |
| EBIT | 2.425 | 1.443 | 1.576 | 3.276 | 2.608 | 846 | -461 | -1.787 |
| Net financials | -144 | -205 | -301 | -494 | -643 | -866 | -971 | 25 |
| Profit before tax | 2.281 | 1.238 | 1.275 | 2.781 | 1.965 | -20 | -1.432 | -1.762 |
| Tax | 541 | 274 | 291 | 631 | 457 | 2 | 50 | -0 |
| Net profit | 1.740 | 963 | 983 | 2.150 | 1.508 | -22 | -1.482 | -1.762 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.765 | 6.013 | 10.064 | 15.255 | 20.096 | 22.078 | 8.169 | 3.394 |
| Equity | 2.340 | 3.153 | 3.987 | 5.987 | 7.095 | 6.885 | 5.403 | 2.641 |
| Long-term debt | 539 | 273 | 291 | 537 | 384 | 0 | 646 | 0 |
| Short-term debt | 1.884 | 2.584 | 5.782 | 8.732 | 12.618 | 15.193 | 2.767 | 753 |
| Total debt | 2.423 | 2.856 | 6.074 | 9.269 | 13.002 | 15.193 | 2.767 | 753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
TC Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. Kusk Holding ApS | Company | 50.0% | 50.0% | 2017 |
Mikkel M. Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Serop Halberg Møller | Management | 0 companies |
| Thomas Colstrup | Unofficial title | 0 companies |
| Thomas Krogh Johansen | Board of Directors | 0 companies |
| Joakim Bjergsted Kusz | Board of Directors | 0 companies |