| Revenue | DKK 3,8M | +9% |
| EBITDA | DKK 514K | +3101% |
| Net profit | DKK 400K | +3302% |
| Total assets | DKK 1,4M | +18% |
| Equity | DKK 1,2M | +50% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 269 | 4.163 | 3.159 | 3.530 | 2.794 | 3.468 | 3.788 |
| Staff expenses | -50 | -2.380 | -2.470 | -2.766 | -3.257 | -3.452 | -3.274 |
| EBITDA | 6 | 1.281 | 678 | 764 | -463 | 16 | 514 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | 1.281 | 678 | 764 | -463 | 16 | 514 |
| Net financials | 2 | 2 | -21 | -13 | -4 | 1 | -1 |
| Profit before tax | 8 | 1.283 | 657 | 751 | -466 | 17 | 513 |
| Tax | 2 | 282 | 149 | 167 | -102 | 5 | 114 |
| Net profit | 6 | 1.001 | 508 | 585 | -364 | 12 | 400 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.240 | 2.502 | 2.083 | 1.404 | 1.011 | 1.227 | 1.445 |
| Equity | 56 | 1.057 | 565 | 1.150 | 785 | 797 | 1.197 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.184 | 1.445 | 1.518 | 249 | 225 | 430 | 232 |
| Total debt | 1.184 | 1.445 | 1.518 | 249 | 225 | 430 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SB Management | Management | 2018 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sass Hansen | Chief Executive Officer | 0 companies |
| Sebastian Brandes | Management | 0 companies |
| Massimo Frasson | Chief Executive Officer | 0 companies |
| Marco Ferrari | Chairman | 0 companies |
| Kim Christian Meurs-Gerken | Board of Directors | 0 companies |
| Massimo Frasson | Board of Directors | 0 companies |