| Revenue | DKK 625K | -25% |
| EBITDA | DKK 625K | -25% |
| Net profit | DKK 480K | -23% |
| Total assets | DKK 4,9M | +367% |
| Equity | DKK 99K | +126% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -950 | -786 | -13 | 837 | 625 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -950 | -786 | -13 | 837 | 625 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -950 | -786 | -13 | 837 | 625 |
| Net financials | -6 | -20 | -26 | -34 | -9 |
| Profit before tax | -956 | -806 | -39 | 803 | 615 |
| Tax | -209 | -176 | -9 | 177 | 135 |
| Net profit | -747 | -630 | -31 | 626 | 480 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 869 | 799 | 2.923 | 1.056 | 4.931 |
| Equity | -347 | -977 | -1.007 | -381 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.216 | 1.775 | 3.930 | 1.437 | 4.749 |
| Total debt | 1.216 | 1.775 | 3.930 | 1.437 | 4.749 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Chief Executive Officer | Chief Executive Officer | 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2025 | |
| Former (1) | ||
| Chairman | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Stoustrup Rasmussen | Chief Executive Officer | 0 companies |
| Henrik Vang-Olsen | Board of Directors | 0 companies |
| Peter Grønne | Chairman | 0 companies |
| Klaus Juel Rasmussen | Chairman | 0 companies |