| Revenue | DKK 748K | -10% |
| EBITDA | DKK -65K | -203% |
| Net profit | DKK -176K | -434% |
| Total assets | DKK 650K | +17% |
| Equity | DKK -960K | -22% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -188 | -781 | 548 | 830 | 748 |
| Staff expenses | -267 | -509 | -629 | -767 | -813 |
| EBITDA | -455 | -218 | -82 | 63 | -65 |
| Depreciation & amort. | -0 | -0 | -33 | -33 | -33 |
| EBIT | -455 | -218 | -115 | 30 | -98 |
| Net financials | -13 | -26 | -3 | -64 | -76 |
| Profit before tax | -468 | -218 | -117 | -34 | -173 |
| Tax | -0 | -0 | -4 | -1 | 3 |
| Net profit | -468 | -218 | -113 | -33 | -176 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 544 | 512 | 572 | 555 | 650 |
| Equity | 347 | 246 | 302 | -784 | -960 |
| Long-term debt | 0 | 0 | 1 | 0 | 0 |
| Short-term debt | 197 | 266 | 270 | 1.339 | 1.610 |
| Total debt | 197 | 266 | 270 | 1.339 | 1.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
BL | Board of Directors | 2021 | — | — |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mini M.I.L ApS | Company | 66.7% | 66.7% | 2024 |
KMMB ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 15.0% | 15.0% | 2023 | |
RPR Invest ApS | Company | 15.0% | 15.0% | 2021 |
MICHAEL SKOV 7 ApS | Company | 100.0% | 100.0% | 2020 |
BB Wine ApS | Company | 20.0% | 20.0% | 2021 |
Filifred Holding ApS | Company | 10.0% | 10.0% | 2021 |
Sass multiservice ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skov | Founder | 0 companies |
| René Ploug-Rønning | Board of Directors | 0 companies |
| Hans Nordentoft Damborg | Board of Directors | 0 companies |
| Mark Sass | Board of Directors | 0 companies |
| Bo Lykke | Board of Directors | 0 companies |
| Karwan Akrawi | Chairman | 0 companies |