| Revenue | DKK -745K | -338% |
| EBITDA | DKK -1,8M | -1061% |
| Net profit | DKK -2,1M | -5404% |
| Total assets | DKK 5,2M | +51% |
| Equity | DKK -1M | -195% |
| Employees | 39 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -22 | 71 | 471 | 943 | 313 | -745 |
| Staff expenses | -0 | -47 | -168 | -313 | -121 | -1.104 |
| EBITDA | -22 | 24 | 302 | 630 | 192 | -1.848 |
| Depreciation & amort. | -0 | -0 | -26 | -97 | -125 | -187 |
| EBIT | -22 | 24 | 277 | 533 | 67 | -2.036 |
| Net financials | 0 | 1 | -3 | -18 | -29 | -198 |
| Profit before tax | -22 | 25 | 274 | 515 | 39 | -2.234 |
| Tax | -5 | 6 | 61 | 116 | -0 | -177 |
| Net profit | -17 | 20 | 213 | 399 | 39 | -2.057 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 189 | 482 | 1.724 | 2.956 | 3.429 | 5.170 |
| Equity | 33 | 53 | 616 | 1.015 | 1.054 | -1.003 |
| Long-term debt | 0 | 0 | 0 | 839 | 0 | 0 |
| Short-term debt | 156 | 429 | 1.046 | 924 | 2.198 | 6.173 |
| Total debt | 156 | 429 | 1.046 | 1.764 | 2.198 | 6.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mstv Invest ApS | Company | 50.0% | 50.0% | 2026 |
Kjøller A/S | Company | 33.3% | 33.3% | 2026 |
GOLFANNE INVEST ApS | Company | 10.0% | 10.0% | 2022 |
Umbrella Corp. ApS | Company | 33.3% | 33.3% | 2025 |
Dahl Blicher Capital ApS | Company | 10.0% | 10.0% | 2022 |
GOLFANNE1 ApS | Company | 20.0% | 20.0% | 2023 |
PASSIV INVEST I ApS | Company | 20.0% | 20.0% | 2020 |
CRANE POOLE & SCHMIDT ApS | Company | 20.0% | 20.0% | 2025 |
Tabahs Invest ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Suhr Teglbjærg | Management | 0 companies |
| Jesper Dahl Blicher | Board of Directors | 0 companies |
| Anne Larsson | Chairman | 0 companies |