| Revenue | DKK -571K | -56% |
| EBITDA | DKK -1,7M | +18% |
| Net profit | DKK -1,3M | +62% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 692K | +43% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 303 | 240 | 303 | -1.312 | -571 |
| Staff expenses | -431 | -487 | -787 | -692 | -1.082 |
| EBITDA | -127 | -247 | -483 | -2.004 | -1.653 |
| Depreciation & amort. | -0 | -0 | -2.167 | -2.374 | -0 |
| EBIT | -127 | -247 | -2.651 | -4.378 | -1.653 |
| Net financials | -3 | -7 | -1 | -2 | -1 |
| Profit before tax | -130 | -255 | -2.652 | -4.381 | -1.654 |
| Tax | -61 | -244 | -583 | -963 | -363 |
| Net profit | -69 | -11 | -2.068 | -3.418 | -1.291 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.955 | 5.268 | 6.550 | 4.195 | 4.140 |
| Equity | 331 | 320 | 501 | 483 | 692 |
| Long-term debt | 1.500 | 4.129 | 4.708 | 3.047 | 2.602 |
| Short-term debt | 16 | 56 | 387 | 97 | 180 |
| Total debt | 1.516 | 4.185 | 5.095 | 3.144 | 2.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stokkebo Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Stokkebo Raundahl | Management | 0 companies |
| Carsten Raundahl | Chairman | 0 companies |
| Henrik Risager Lykke | Board of Directors | 0 companies |
| Rasmus Raundahl | Board of Directors | 0 companies |