| Revenue | DKK -10,8M | +489% |
| EBITDA | DKK -14,1M | -150% |
| Net profit | DKK -7,2M | -3087% |
| Total assets | DKK 495,3M | +3% |
| Equity | DKK -8M | -831% |
| Employees | 9 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | -5.505 | -1.827 | -10.762 |
| Staff expenses | -3.224 | -3.832 | -3.361 |
| EBITDA | -8.729 | -5.658 | -14.123 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -8.729 | -5.658 | -14.123 |
| Net financials | 7.263 | 5.968 | 4.931 |
| Profit before tax | -1.465 | 309 | -9.192 |
| Tax | -322 | 69 | -2.022 |
| Net profit | -1.143 | 240 | -7.170 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 469.583 | 481.161 | 495.333 |
| Equity | -1.103 | -863 | -8.033 |
| Long-term debt | 355.440 | 326.568 | 290.534 |
| Short-term debt | 115.245 | 155.456 | 212.832 |
| Total debt | 470.686 | 482.024 | 503.366 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2026 |
| Former (2) | ||
OS Management | Management | 2021 – 2025 |
TB Management | Management | 2025 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Former (2) | ||
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Steensbro | Management | 0 companies |
| Mads Skovgaard | Management | 0 companies |
| Troels Banke Kyndesgaard | Management | 0 companies |
| Annelise Arboe Sommer | Chairman | 0 companies |
| Tim Rohde Valbøll | Board of Directors | 0 companies |
| Johnny Børge Hansen | Board of Directors | 0 companies |