| Revenue | DKK 28,1M | +54% |
| EBITDA | DKK 2,4M | -44% |
| Net profit | DKK 511K | -83% |
| Total assets | DKK 39,3M | +82% |
| Equity | DKK 7,3M | +8% |
| Employees | 73 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -568 | 1.144 | 4.216 | 10.000 | 18.218 | 28.127 |
| Staff expenses | -249 | -751 | -2.171 | -4.684 | -13.932 | -25.741 |
| EBITDA | -452 | 394 | 2.044 | 5.316 | 4.285 | 2.385 |
| Depreciation & amort. | -6 | -6 | -7 | -46 | -263 | -787 |
| EBIT | -458 | 388 | 2.038 | 5.270 | 4.022 | 1.598 |
| Net financials | -9 | -15 | -35 | -74 | -197 | -847 |
| Profit before tax | -467 | 373 | 2.003 | 5.197 | 3.825 | 751 |
| Tax | 183 | 85 | 456 | 1.160 | 887 | 240 |
| Net profit | -650 | 288 | 1.546 | 4.036 | 2.938 | 511 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 763 | 1.868 | 5.029 | 13.275 | 21.666 | 39.333 |
| Equity | 450 | 739 | 2.285 | 6.321 | 6.759 | 7.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 623 | 356 |
| Short-term debt | 312 | 1.130 | 2.744 | 6.650 | 13.269 | 30.124 |
| Total debt | 312 | 1.130 | 2.744 | 6.650 | 13.892 | 30.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KR Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esmer ApS | Company | 33.3% | 33.3% | 2018 |
Mille Skat ApS | Company | 33.3% | 33.3% | 2018 |
PlanetN ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mille Skat Kofoed | Chief Executive Officer | 0 companies |
| Kristine Routh Esmer | Management | 0 companies |