| Revenue | DKK 4,6M | -567% |
| EBITDA | DKK 460K | +184% |
| Net profit | DKK -1,8M | +14% |
| Total assets | DKK 6,3M | +13% |
| Equity | DKK -6,5M | -40% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.075 | 7.296 | 6.226 | -985 | 4.597 |
| Staff expenses | -2.121 | -6.446 | -6.713 | -438 | -4.136 |
| EBITDA | -45 | 832 | -488 | -547 | 460 |
| Depreciation & amort. | -340 | -332 | -332 | -332 | -332 |
| EBIT | -385 | 500 | -820 | -879 | 128 |
| Net financials | -2 | -1.777 | -785 | -1.452 | -1.961 |
| Profit before tax | -387 | -1.278 | -1.606 | -2.332 | -1.833 |
| Tax | -85 | 317 | -189 | -189 | 2 |
| Net profit | -302 | -1.595 | -1.417 | -2.143 | -1.835 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.656 | 5.331 | 4.909 | 5.551 | 6.266 |
| Equity | 2.255 | -1.075 | -2.492 | -4.635 | -6.470 |
| Long-term debt | 0 | 392 | 243 | 67 | 38 |
| Short-term debt | 738 | 2.284 | 2.912 | 4.511 | 5.154 |
| Total debt | 738 | 2.677 | 3.155 | 4.578 | 5.192 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2022 | |
| Individual | 25–33.32% | 25% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Seiger Kristiansen | Management | 0 companies |