| Revenue | DKK -40K | -536% |
| EBITDA | DKK -45K | -591% |
| Net profit | DKK -36K | -698% |
| Total assets | DKK 202K | +168% |
| Equity | DKK -37K | -7431% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | -28 | -12 | -7 | 157 | 682 | 1.263 | 777 | 363 | -42 | 21 | -10 | 9 | -40 |
| Staff expenses | -380 | -140 | -0 | -0 | -90 | -596 | -1.366 | -730 | -414 | -0 | -0 | -0 | -0 | -5 |
| EBITDA | -308 | -168 | -12 | -7 | 67 | 86 | -103 | 47 | -58 | -42 | 21 | -10 | 9 | -45 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -19 | -28 | -14 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -308 | -168 | -12 | -7 | 67 | 67 | -132 | 33 | -65 | -42 | 21 | -10 | 9 | -45 |
| Net financials | -1 | -14 | -2 | 0 | 0 | 1 | -5 | 2 | -159 | -8 | 147 | -2 | -6 | -1 |
| Profit before tax | -308 | -182 | -15 | -7 | 67 | 68 | -137 | 35 | -224 | -50 | 167 | -12 | 3 | -47 |
| Tax | -77 | -67 | 21 | -0 | 15 | 15 | -4 | -0 | -0 | -0 | -39 | -4 | -3 | -10 |
| Net profit | -231 | -114 | -36 | -7 | 52 | 53 | -133 | 35 | -224 | -50 | 206 | -8 | 6 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 113 | 149 | 126 | 120 | 232 | 734 | 565 | 663 | 119 | 41 | 146 | 142 | 76 | 202 |
| Equity | -31 | 105 | 69 | 62 | 114 | 167 | 34 | 69 | -155 | -205 | 1 | -7 | -0 | -37 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 144 | 45 | 57 | 58 | 118 | 563 | 531 | 594 | 274 | 246 | 145 | 148 | 76 | 239 |
| Total debt | 144 | 45 | 57 | 58 | 118 | 563 | 531 | 594 | 274 | 246 | 145 | 148 | 76 | 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Founder | Founder | 2012 | — | — |
SS Management | Management | 2013 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RINGDAL HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
GORM Group ApS | Company | 50.0% | 50.0% | 2016 |
GORM Agency A/S | Company | 100.0% | 100.0% | 2013 |
NEW& ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kirsbo | Founder | 0 companies |
| Søren Stemann Beck | Management | 0 companies |
| Jens Christian Ringdal | Chief Executive Officer | 0 companies |
| Lasse Øster Jørgensen | Board of Directors | 0 companies |
| Karsten Koed | Chairman | 0 companies |
| Kenneth Mørk | Board of Directors | 0 companies |