| Revenue | DKK 321K | -245% |
| EBITDA | DKK -38K | +100% |
| Net profit | DKK -746K | +99% |
| Total assets | DKK 4,2M | +2101% |
| Equity | DKK -44,5M | -2% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 797 | 274 | 5.524 | 20.758 | 43.659 | 50.695 | 34.811 | 188.319 | 9.690 | 3.890 | -2.333 | -221 | 321 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.632 | -2.189 | -4.055 | -16.402 | -39.555 | -51.018 | -48.772 | -43.602 | -25.471 | -15.341 | -7.425 | -5.555 | -359 |
| EBITDA | — | — | — | — | -836 | -1.915 | 1.468 | 4.355 | 4.105 | -323 | -13.961 | 15.393 | -16.526 | -11.601 | -9.758 | -51.464 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | 1 | 27 | 355 | -1.155 | -1.626 | -2.446 | -2.079 | -1.791 | -545 | -49 | -16 | -11 |
| EBIT | — | — | — | — | -839 | -1.916 | 1.441 | 4.000 | 2.950 | -1.950 | -16.407 | 13.314 | -18.317 | -12.146 | -9.806 | -51.480 | -49 |
| Net financials | 0 | 0 | 0 | 0 | -20 | -89 | -5 | 71 | -1.525 | -415 | -3.153 | 1.272 | 1.157 | -1.774 | 1.469 | -3.619 | -697 |
| Profit before tax | — | — | — | — | -859 | -2.004 | 1.461 | 4.071 | 1.425 | -2.364 | -19.560 | 14.586 | -17.160 | -13.920 | -8.338 | -55.099 | -746 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 738 | 401 | -676 | -3.107 | 3.462 | -3.244 | 5.032 | -0 | 542 | -0 |
| Net profit | — | — | — | — | -859 | -2.004 | 1.461 | 3.333 | 1.024 | -1.688 | -16.453 | 11.124 | -13.916 | -18.952 | -8.338 | -55.641 | -746 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 836 | 913 | 6.360 | 21.079 | 34.218 | 49.112 | 58.224 | 49.963 | 13.564 | 59.536 | 50.738 | 191 | 4.197 |
| Equity | — | — | — | — | -762 | -2.766 | -1.305 | 2.027 | 3.051 | 1.363 | -15.090 | 1.105 | -12.811 | -24.626 | -32.965 | -43.793 | -44.539 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 402 | 645 | 1.305 | 2.373 | 3.114 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 1.598 | 3.679 | 7.665 | 19.052 | 31.124 | 47.347 | 72.669 | 47.553 | 24.002 | 81.048 | 83.703 | 43.983 | 48.736 |
| Total debt | 0 | 0 | 0 | 0 | 1.598 | 3.679 | 7.665 | 19.052 | 31.124 | 47.749 | 73.314 | 48.858 | 26.375 | 84.162 | 83.703 | 43.983 | 48.736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2018 | — | — |
BD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
FA Management | Management | 2013 | — | — |
LM Management | Management | 2008 | — | — |
VA Founder | Founder | 2008 | — | — |
AR Management | Management | 2026 | — | — |
LH Management | Management | 2013 | — | — |
RJ Management | Management | 2011 | — | — |
DC Management | Management | 2019 | — | — |
HS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2015 | |
MIST HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Agerbo Thomsen | Management | 0 companies |
| Bruce Dixon | Chief Executive Officer | 0 companies |
| Holger Simon | Chief Executive Officer | 0 companies |
| Frederik Andersen | Management | 0 companies |
| Lennart Mathias Daniel Rosenqvist | Management | 0 companies |
| VICE AB | Founder | 0 companies |
| Adam Robert Stotsky | Management | 0 companies |
| Lars Hemming Jørgensen | Management | 0 companies |
| Richard John Waterlow | Management | 0 companies |
| Dan Constanda | Management | 0 companies |
| Holger Simon | Management | 0 companies |
| Matthew Christopher Elek | Chairman | 0 companies |
| Andrew John Creighton | Board of Directors | 0 companies |
| Inge Marie Hjort | Board of Directors | 0 companies |
| Hozefa Shabbir Lokhandwala | Chairman | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Board of Directors | 0 companies |