| Revenue | DKK 1,9M | -7% |
| EBITDA | DKK 96K | -77% |
| Net profit | DKK 1K | -99% |
| Total assets | DKK 1,4M | +33% |
| Equity | DKK 550K | +0% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 563 | 1.216 | 1.673 | 2.023 | 1.891 |
| Staff expenses | -753 | -969 | -1.213 | -1.600 | -1.795 |
| EBITDA | -190 | 247 | 460 | 423 | 96 |
| Depreciation & amort. | -22 | -32 | -129 | -120 | -107 |
| EBIT | -212 | 215 | 330 | 303 | -11 |
| Net financials | -18 | -26 | -57 | -19 | 13 |
| Profit before tax | -230 | 189 | 273 | 283 | 2 |
| Tax | -50 | 41 | 62 | 62 | 1 |
| Net profit | -180 | 148 | 212 | 221 | 1 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.094 | 3.431 | 1.869 | 1.080 | 1.436 |
| Equity | -32 | 116 | 328 | 549 | 550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.126 | 3.315 | 1.539 | 530 | 886 |
| Total debt | 1.126 | 3.315 | 1.539 | 530 | 886 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2026 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Skrøder Bødskov | Management | 0 companies |
| Morten Jakobsen Brødbæk | Board of Directors | 0 companies |
| Erik Rasmussen | Chairman | 0 companies |
| Annemarie Rasmussen | Board of Directors | 0 companies |