| Revenue | DKK -713K | +21% |
| EBITDA | DKK -1M | +12% |
| Net profit | DKK -2,3M | -126% |
| Total assets | DKK 3,5M | -19% |
| Equity | DKK 49K | -96% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 66 | 473 | 1.273 | 310 | -587 | -713 |
| Staff expenses | -2 | -1.836 | -0 | -0 | -0 | -0 |
| EBITDA | 64 | -1.364 | 1.066 | -65 | -1.155 | -1.016 |
| Depreciation & amort. | -18 | -303 | -0 | -0 | -0 | -0 |
| EBIT | 46 | -1.667 | 1.066 | -65 | -1.155 | -1.016 |
| Net financials | -5 | -58 | -148 | -147 | -149 | 311 |
| Profit before tax | 41 | -1.725 | 918 | -212 | -1.303 | -1.733 |
| Tax | 9 | -378 | 101 | -25 | -281 | 574 |
| Net profit | 32 | -1.346 | 818 | -188 | -1.022 | -2.308 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 519 | 4.710 | 2.623 | 4.043 | 4.296 | 3.489 |
| Equity | 47 | -799 | 337 | 1.730 | 1.207 | 49 |
| Long-term debt | 0 | 1.286 | 1.250 | 2.118 | 2.817 | 2.819 |
| Short-term debt | 463 | 4.222 | 1.035 | 196 | 272 | 621 |
| Total debt | 463 | 5.509 | 2.285 | 2.314 | 3.089 | 3.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nounours Holding ApS | Company | 25.0% | 25.0% | 2024 |
Buss la Cour Holding ApS | Company | 15.0% | 15.0% | 2023 |
MST Holding 2018 ApS | Company | 15.0% | 15.0% | 2023 |
BERTRAM HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
THORUP ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 10.0% | 10.0% | 2021 | |
Pesitho ApS | Company | 10.0% | 10.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2019 |
Enzeta Consulting ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Samuel Moesby Tinggaard | Management | 0 companies |
| Simon Buss la Cour | Chief Executive Officer | 0 companies |
| Thorben Gonzalez Nielsen | Chief Executive Officer | 0 companies |
| Peter Spøer | Board of Directors | 0 companies |
| Henrik Kähler | Board of Directors | 0 companies |
| Jane Bech Larsen | Board of Directors | 0 companies |
| Henning Nørgaard Klausen | Chairman | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |