| Revenue | DKK 140K | -89% |
| EBITDA | DKK -416K | -314% |
| Net profit | DKK -489K | -1973% |
| Total assets | DKK 1,6M | -32% |
| Equity | DKK 848K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 700 | 839 | 882 | 820 | 774 | 1.174 | 1.298 | 1.168 | 1.574 | 1.665 | 1.635 | 1.278 | 140 |
| Staff expenses | -628 | -698 | -836 | -772 | -736 | -787 | -900 | -810 | -897 | -995 | -1.438 | -1.084 | -555 |
| EBITDA | 72 | 141 | 46 | 48 | 38 | 387 | 398 | 358 | 677 | 670 | 197 | 194 | -416 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -67 | -85 | -110 | -121 | -139 | -111 |
| EBIT | 72 | 141 | 46 | 48 | 38 | 387 | 398 | 291 | 592 | 559 | 75 | 55 | -527 |
| Net financials | -45 | -42 | -30 | -38 | -18 | -30 | 12 | 12 | -9 | -19 | -25 | -17 | -15 |
| Profit before tax | 27 | 99 | 16 | 10 | 20 | 357 | 410 | 303 | 583 | 540 | 50 | 38 | -541 |
| Tax | -0 | -96 | 4 | 93 | -0 | -0 | 83 | 73 | 132 | 125 | 13 | 11 | -52 |
| Net profit | 27 | 195 | 13 | -83 | 20 | 357 | 327 | 230 | 450 | 415 | 37 | 26 | -489 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 189 | 485 | 591 | 601 | 953 | 1.037 | 1.040 | 1.710 | 2.535 | 2.745 | 2.257 | 2.329 | 1.588 |
| Equity | -651 | -456 | -443 | -526 | -506 | -149 | 178 | 408 | 859 | 1.274 | 1.311 | 1.337 | 848 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309 | 233 | 164 | 310 | 264 | 208 |
| Short-term debt | 840 | 941 | 1.034 | 1.127 | 1.459 | 1.186 | 862 | 965 | 1.411 | 1.268 | 584 | 677 | 532 |
| Total debt | 840 | 941 | 1.034 | 1.127 | 1.459 | 1.186 | 862 | 1.274 | 1.644 | 1.432 | 895 | 940 | 741 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Founder | Founder | 2006 | — | — |
BF Management | Management | 2023 | — | — |
PR Management | Management | 2006 | — | — |
BP Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| MOOGIO AB | Founder | 0 companies |
| Björn Fehrling | Management | 0 companies |
| Per Rohrdanz | Management | 0 companies |
| Bo Pihl | Management | 0 companies |