| Revenue | DKK 3,8M | +492% |
| EBITDA | DKK 2,1M | +1728% |
| Net profit | DKK 1,9M | +2875% |
| Total assets | DKK 6,2M | +13% |
| Equity | DKK 2,1M | +745% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 459 | 482 | 40 | 300 | 142 | 643 | 3.802 |
| Staff expenses | -418 | -341 | -214 | -84 | -64 | -526 | -1.673 |
| EBITDA | 41 | 141 | -174 | 215 | 77 | 116 | 2.129 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -10 |
| EBIT | 41 | 141 | -174 | 215 | 77 | 116 | 2.119 |
| Net financials | -0 | -4 | -2 | -4 | -0 | -7 | 301 |
| Profit before tax | 41 | 138 | -176 | 211 | 77 | 110 | 2.419 |
| Tax | 9 | 34 | -4 | 10 | 18 | 47 | 534 |
| Net profit | 31 | 103 | -172 | 201 | 59 | 63 | 1.886 |
| Item | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 263 | 425 | 327 | 291 | 810 | 5.452 | 6.177 |
| Equity | 81 | 153 | -18 | 131 | 190 | 253 | 2.139 |
| Long-term debt | 0 | 0 | 0 | 0 | 18 | 28 | 0 |
| Short-term debt | 182 | 237 | 315 | 160 | 602 | 5.172 | 4.018 |
| Total debt | 182 | 237 | 315 | 160 | 620 | 5.199 | 4.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 | |
CMR INTERNATIONAL HOLDING APS | Company | 10.0% | 10.0% | 2023 |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Strøyer | Chief Executive Officer | 0 companies |
| Jan Mikael Hamberg | Board of Directors | 0 companies |
| Casper Morell Ris | Chairman | 0 companies |
| Dag Henrik Bjergby | Chairman | 0 companies |