| Revenue | DKK 186K | -187% |
| EBITDA | DKK -2,4M | -33% |
| Net profit | DKK -2,4M | -32% |
| Total assets | DKK 429K | +21% |
| Equity | DKK -4,8M | -97% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.457 | 367 | -94 | -52 | -327 | -215 | 186 |
| Staff expenses | -1.362 | -313 | -1 | -0 | -1.182 | -1.564 | -2.553 |
| EBITDA | 95 | 54 | -95 | -52 | -1.509 | -1.779 | -2.366 |
| Depreciation & amort. | -278 | -278 | -278 | -0 | -0 | -0 | -0 |
| EBIT | -183 | -224 | -373 | -52 | -1.509 | -1.779 | -2.366 |
| Net financials | -6 | -95 | 10 | 786 | 8 | -22 | -16 |
| Profit before tax | -189 | -319 | -363 | 734 | -1.501 | -1.801 | -2.382 |
| Tax | -38 | -45 | -61 | -0 | -0 | -0 | -0 |
| Net profit | -151 | -274 | -303 | 734 | -1.501 | -1.801 | -2.382 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.156 | 930 | 195 | 926 | 853 | 355 | 429 |
| Equity | 693 | 419 | 117 | 850 | -651 | -2.452 | -4.834 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.200 | 1.200 | 1.200 |
| Short-term debt | 341 | 450 | 78 | 76 | 304 | 1.607 | 4.063 |
| Total debt | 341 | 450 | 78 | 76 | 1.504 | 2.807 | 5.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Global Warming Holding ApS | Company | 50.0% | 50.0% | 2022 |
Turner & Townsend JUM-BO Consulting Group A/S | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Søjborg | Management | 0 companies |
| Martin Schnoor Warming | Chief Executive Officer | 0 companies |