| Revenue | DKK 5,2M | +43% |
| EBITDA | DKK -145K | +80% |
| Net profit | DKK -4,2M | -127% |
| Total assets | DKK 20,3M | +1% |
| Equity | DKK 364K | -92% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -113 | -291 | 67 | 1.390 | 390 | 3.656 | 5.229 |
| Staff expenses | -51 | -98 | -404 | -690 | -787 | -4.376 | -5.374 |
| EBITDA | -164 | -389 | -337 | 700 | -397 | -720 | -145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -1.490 | -5.108 |
| EBIT | -164 | -389 | -337 | 700 | -401 | -2.210 | -5.253 |
| Net financials | -0 | 301 | -74 | -181 | -218 | -270 | -301 |
| Profit before tax | -164 | -88 | -411 | 519 | -619 | -2.480 | -5.555 |
| Tax | -34 | -28 | -268 | -228 | -422 | -611 | -1.309 |
| Net profit | -130 | -60 | -143 | 747 | -197 | -1.868 | -4.246 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.271 | 5.637 | 8.367 | 13.686 | 17.831 | 20.102 | 20.299 |
| Equity | 1.627 | 1.572 | 1.429 | 2.176 | 6.479 | 4.611 | 364 |
| Long-term debt | 0 | 2.850 | 4.830 | 8.509 | 7.755 | 11.020 | 15.286 |
| Short-term debt | 644 | 212 | 779 | 749 | 804 | 1.443 | 1.808 |
| Total debt | 644 | 3.062 | 5.608 | 9.258 | 8.560 | 12.463 | 17.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2018 | — | — |
MS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
SD | Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SYS-C APS | Company | 50.0% | 50.0% | 2025 |
C.C. JENSEN A/S | Company | 15.0% | 15.0% | 2025 |
REDERIET M.H.SIMONSEN ApS | Company | 10.0% | 10.0% | 2025 |
Molo Holding ApS | Company | 5.0% | 5.0% | 2025 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Møller | Management | 0 companies |
| Martin Stockholm | Management | 0 companies |
| Morten Hansen | Board of Directors | 0 companies |
| Jørgen Christian Larsen | Board of Directors | 0 companies |
| Frederik Egholm Braad | Chairman | 0 companies |
| Kim Galsgaard | Board of Directors | 0 companies |
| Helge Holm-Larsen | Chairman | 0 companies |
| Stig Due | Board of Directors | 0 companies |