| Revenue | DKK -144K | +62% |
| EBITDA | DKK -144K | -62% |
| Net profit | DKK -28,2M | -1634% |
| Total assets | DKK 36,5M | -38% |
| Equity | DKK 12,2M | -70% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -88 | -80 | -62 | -135 | -171 | -104 | -77 | -58 | -29 | -188 | -37 | -89 | -144 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -88 | -80 | -62 | -135 | -171 | -104 | -77 | -58 | -29 | -188 | -37 | -89 | -144 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -88 | -80 | -62 | -135 | -171 | -104 | -77 | -58 | -29 | -188 | -37 | -89 | -144 |
| Net financials | 662 | 2.804 | 2.914 | 4.005 | 5.534 | 5.930 | 2.616 | 2.387 | 2.251 | 1.276 | -4.464 | -1.345 | -27.991 |
| Profit before tax | 575 | 2.724 | 2.852 | 3.869 | 5.363 | 5.826 | 2.539 | 2.329 | 2.222 | 1.089 | -4.501 | -1.434 | -28.135 |
| Tax | 90 | 128 | 142 | 154 | 32 | 38 | 46 | 117 | 146 | 25 | 83 | 193 | 81 |
| Net profit | 485 | 2.596 | 2.710 | 3.716 | 5.331 | 5.788 | 2.493 | 2.212 | 2.076 | 1.064 | -4.584 | -1.627 | -28.216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.751 | 43.262 | 42.115 | 41.629 | 39.764 | 45.515 | 50.841 | 51.704 | 46.744 | 49.447 | 61.936 | 59.265 | 36.545 |
| Equity | 42.621 | 43.217 | 41.927 | 40.643 | 35.974 | 40.763 | 41.256 | 43.468 | 45.544 | 46.608 | 42.024 | 40.396 | 12.180 |
| Long-term debt | 0 | 0 | 46 | 408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.871 |
| Short-term debt | 130 | 45 | 188 | 986 | 3.790 | 4.753 | 9.586 | 8.236 | 1.200 | 2.839 | 19.912 | 18.868 | 16.495 |
| Total debt | 130 | 45 | 188 | 986 | 3.790 | 4.753 | 9.586 | 8.236 | 1.200 | 2.839 | 19.912 | 18.868 | 24.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Finn Fogtmann Holding ApS | Company | 50.0% | 50.0% | 2015 |
Fogtmann Holding ApS | Company | 15.0% | 15.0% | 2015 |
Think Bubbles Holding ApS | Company | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marijanne Lianne Fogtmann | Management | 0 companies |
| Jane Fogtmann Ibenholdt | Board of Directors | 0 companies |
| Finn Fogtmann | Chairman | 0 companies |
| Jesper Glenn Fogtmann | Board of Directors | 0 companies |