| Revenue | DKK 17,8M | +684% |
| EBITDA | DKK 15,2M | +784% |
| Net profit | DKK 16,8M | +249% |
| Total assets | DKK 5,2M | +163% |
| Equity | DKK 467K | +102% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -186 | -1.294 | -1.092 | -1.879 | -2.048 | -1.852 | 1.903 | 7.049 | 9.429 | -257 | 2.264 | 17.753 |
| Staff expenses | -310 | -547 | -1.992 | -3.471 | -4.112 | -2.363 | -3.949 | -6.043 | -7.894 | -7.684 | -4.491 | -2.509 |
| EBITDA | -496 | -1.841 | -3.084 | -5.349 | -6.160 | -7.203 | -2.047 | 1.007 | 1.536 | -7.941 | -2.227 | 15.244 |
| Depreciation & amort. | -5 | -91 | -273 | -1.609 | -3.344 | -3.797 | -171 | -62 | -91 | -108 | -123 | -68 |
| EBIT | -500 | -1.931 | -3.357 | -6.959 | -9.504 | -11.000 | -2.218 | 945 | 1.444 | -8.048 | -2.351 | 15.175 |
| Net financials | 30 | -27 | -69 | -212 | -475 | -484 | -472 | -138 | -3.198 | -1.538 | -3.034 | -1.636 |
| Profit before tax | -262 | -1.098 | -2.645 | -5.671 | -9.979 | -11.484 | -2.690 | 807 | -1.754 | -9.586 | -5.384 | 13.540 |
| Tax | 104 | 431 | 391 | 750 | -1.285 | -0 | -3.960 | -1.514 | -381 | -0 | 5.855 | -3.254 |
| Net profit | -366 | -1.528 | -3.036 | -6.421 | -8.694 | -11.484 | 1.270 | 2.320 | -1.373 | -9.586 | -11.239 | 16.794 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.030 | 2.062 | 4.405 | 10.503 | 11.324 | 3.334 | 8.900 | 13.493 | 14.299 | 13.941 | 1.958 | 5.159 |
| Equity | 634 | 124 | 1.825 | 3.235 | 4.434 | -7.768 | -6.498 | -4.177 | -5.550 | -15.136 | -24.876 | 467 |
| Long-term debt | 0 | 0 | 0 | 3.878 | 5.488 | 7.068 | 7.213 | 7.434 | 8.161 | 15.319 | 12.758 | 330 |
| Short-term debt | 396 | 1.938 | 2.580 | 3.390 | 1.402 | 4.034 | 8.185 | 10.236 | 11.688 | 13.759 | 14.076 | 4.362 |
| Total debt | 396 | 1.938 | 2.580 | 7.268 | 6.890 | 11.101 | 15.398 | 17.670 | 19.849 | 29.077 | 26.834 | 4.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2023 | — | — |
MF Management | Management | 2012 | — | — |
MA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bay of Brands ApS | Company | 100.0% | 100.0% | 2025 |
MFR HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
MIST HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
Nordic Makers Invest 12 ApS | Company | 5.0% | 5.0% | 2017 |
Nordic Makers Invest 12 B ApS | Company | 5.0% | 5.0% | 2018 |
THE FASHION ApS | Company | 5.0% | 5.0% | 2017 |
AOUN INVEST ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kirk | Management | 0 companies |
| Mads Frederik Bruun Røstbjærg | Management | 0 companies |
| Michael Aoun | Management | 0 companies |
| Kasper Bertelsen Vardrup | Board of Directors | 0 companies |
| Lars Hemming Jørgensen | Board of Directors | 0 companies |