| Revenue | DKK 1,5M | +150% |
| EBITDA | DKK -57,1M | -47% |
| Net profit | DKK -55,2M | -68% |
| Total assets | DKK 31,3M | -10% |
| Equity | DKK 26,7M | -17% |
| Employees | 47 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -926 | 3.208 | -510 | 585 | 1.461 |
| Staff expenses | -146 | -3.535 | -10.324 | -18.752 | -28.426 |
| EBITDA | -1.072 | -327 | -10.835 | -38.817 | -57.108 |
| Depreciation & amort. | -73 | -88 | -99 | -0 | -3.898 |
| EBIT | -1.145 | -414 | -10.933 | -38.817 | -61.006 |
| Net financials | -6 | -88 | -58 | 416 | 140 |
| Profit before tax | -1.151 | -502 | -10.992 | -38.401 | -60.866 |
| Tax | -253 | -807 | -3.224 | -5.454 | -5.652 |
| Net profit | -898 | 306 | -7.768 | -32.947 | -55.214 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 912 | 18.288 | 85.332 | 34.580 | 31.278 |
| Equity | -856 | 13.787 | 79.924 | 32.088 | 26.745 |
| Long-term debt | 1.385 | 3.805 | 2.753 | 0 | 0 |
| Short-term debt | 383 | 0 | 868 | 2.492 | 4.532 |
| Total debt | 1.768 | 3.805 | 3.620 | 2.492 | 4.532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nesroht Holding ApS | Company | 20.0% | 20.0% | 2025 |
BrainFrame ApS | Company | 20.0% | 20.0% | 2025 |
Breum Holding EST. 2016 ApS | Company | 20.0% | 20.0% | 2025 |
RUMP INVEST ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
OLE GS HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Stefan Rose | Management | 0 companies |
| Jesper Breum Kanchanarat | Chairman | 0 companies |
| Lars Frøvang Thomsen | Board of Directors | 0 companies |
| Søren Rose | Chairman | 0 companies |
| Per Mogens Bugge | Board of Directors | 0 companies |
| Nikolay Tretiyakov | Board of Directors | 0 companies |