| Revenue | DKK 4M | +19% |
| EBITDA | DKK -232K | -337% |
| Net profit | DKK -9,8M | -144% |
| Total assets | DKK 719,1M | +0% |
| Equity | DKK 423,7M | -2% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.385 | 946 | 2.983 | 3.385 | 4.012 |
| Staff expenses | -1.449 | -2.820 | -3.380 | -3.287 | -4.244 |
| EBITDA | -63 | -1.874 | -396 | 98 | -232 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -63 | -1.874 | -396 | 98 | -232 |
| Net financials | -3.344 | 25.295 | 24.341 | 19.593 | -12.369 |
| Profit before tax | -3.408 | 23.421 | 23.945 | 19.691 | -12.601 |
| Tax | -750 | -2.107 | -2.266 | -2.821 | -2.775 |
| Net profit | -2.658 | 25.528 | 26.211 | 22.512 | -9.826 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 564.731 | 715.563 | 719.277 | 716.544 | 719.131 |
| Equity | 225.058 | 384.840 | 411.050 | 433.562 | 423.737 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189.430 | 285.723 | 308.226 | 282.982 | 295.394 |
| Total debt | 189.430 | 285.723 | 308.226 | 282.982 | 295.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Max Sejbæk | Chief Executive Officer | 0 companies |
| Barbara Stolz | Management | 0 companies |
| Mikkel Aude | Board of Directors | 0 companies |
| Marcus Christer Egelstig | Board of Directors | 0 companies |
| Martin Norrbom Sams | Chairman | 0 companies |
| Nicholas Nehmzow Hjorth | Chairman | 0 companies |