| Revenue | DKK 10,9M | +74% |
| EBITDA | DKK 4,5M | +276% |
| Net profit | DKK 3,4M | +325% |
| Total assets | DKK 11M | +77% |
| Equity | DKK 5,1M | +165% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 748 | 1.302 | 1.621 | 5.377 | 6.227 | 10.861 |
| Staff expenses | -1.083 | -1.329 | -1.424 | -3.517 | -5.024 | -6.338 |
| EBITDA | -335 | -28 | 197 | 1.860 | 1.203 | 4.524 |
| Depreciation & amort. | -14 | -44 | -42 | -102 | -0 | -0 |
| EBIT | -350 | -71 | 155 | 1.758 | 1.203 | 4.524 |
| Net financials | -2 | -12 | -19 | -163 | -176 | -196 |
| Profit before tax | -352 | -84 | 136 | 1.595 | 1.027 | 4.328 |
| Tax | -0 | -0 | -0 | 307 | 238 | 973 |
| Net profit | -352 | -84 | 136 | 1.288 | 789 | 3.355 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 712 | 525 | 1.077 | 5.101 | 6.244 | 11.040 |
| Equity | 50 | 267 | 403 | 1.691 | 1.925 | 5.100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 662 | 259 | 675 | 3.410 | 4.319 | 5.940 |
| Total debt | 662 | 259 | 675 | 3.410 | 4.319 | 5.940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPARRE ApS | Company | 33.3% | 33.3% | 2020 |
MA2 Holding ApS | Company | 33.3% | 33.3% | 2020 |
Mikkel Brøndsted Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Storhøj Brøndsted | Management | 0 companies |
| Ole Sparre Husgaard | Chairman | 0 companies |
| Martin Aagaard Hansen | Board of Directors | 0 companies |