| Revenue | DKK 540K | -192% |
| EBITDA | DKK -8,6M | +30% |
| Net profit | DKK -9,4M | +27% |
| Total assets | DKK 18,4M | +39% |
| Equity | DKK 5,1M | +181% |
| Employees | 14 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 531 | 3.025 | -106 | 621 | -4.869 | -584 | 540 |
| Staff expenses | -8 | -214 | -2.140 | -2.783 | -9.388 | -11.626 | -9.124 |
| EBITDA | -150 | 201 | -2.251 | -2.161 | -14.257 | -12.210 | -8.584 |
| Depreciation & amort. | -0 | -16 | -22 | -24 | -61 | -80 | -63 |
| EBIT | -150 | 184 | -2.273 | -2.185 | -14.317 | -12.290 | -8.647 |
| Net financials | -0 | 96 | -240 | -341 | -422 | -534 | -748 |
| Profit before tax | -150 | 280 | -2.513 | -2.526 | -14.740 | -12.824 | -9.395 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -150 | 280 | -2.513 | -2.526 | -14.740 | -12.824 | -9.395 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 439 | 1.358 | 5.666 | 9.415 | 22.262 | 13.223 | 18.428 |
| Equity | -100 | 929 | -577 | 154 | 10.623 | 1.798 | 5.052 |
| Long-term debt | 0 | 0 | 3.048 | 5.160 | 5.253 | 6.126 | 7.309 |
| Short-term debt | 539 | 428 | 3.195 | 4.102 | 6.386 | 5.299 | 6.067 |
| Total debt | 539 | 428 | 6.243 | 9.262 | 11.640 | 11.425 | 13.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2020 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sunny View ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 20.0% | 20.0% | 2024 | |
DROOB ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2022 | |
MS2 Venture ApS | Company | 5.0% | 5.0% | 2026 |
PETER BRUUN ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2019 | |
Selskabet 19. februar 2019 IVS | Company | 5.0% | 5.0% | 2019 |
NETVÆRKSGURU ApS | Company | 5.0% | 5.0% | 2019 |
GENIICONSULT ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sørensen | Management | 0 companies |
| Søren Kirketerp | Chief Executive Officer | 0 companies |
| Peter Ole Bruun | Chief Executive Officer | 0 companies |
| Jørgen Buhl Rasmussen | Board of Directors | 0 companies |
| Jacob Steen Plejdrup Mikkelsen | Board of Directors | 0 companies |
| Torben Larsen | Board of Directors | 0 companies |
| Charlotte Balfour van Burleigh | Board of Directors | 0 companies |
| René Vind Ludwigs | Chairman | 0 companies |