| Revenue | DKK 1,2M | +15% |
| EBITDA | DKK -595K | +62% |
| Net profit | DKK -470K | +68% |
| Total assets | DKK 1,2M | +37% |
| Equity | DKK 165K | +108% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 680 | 1.124 | 335 | 869 | 594 | 158 | 201 | 122 | 856 | 1.253 | 546 | 1.000 | 1.152 |
| Staff expenses | -663 | -1.069 | -378 | -708 | -854 | -1.588 | -2.012 | -1.470 | -1.950 | -2.135 | -2.138 | -2.567 | -1.747 |
| EBITDA | 17 | 55 | -42 | 160 | -260 | -1.430 | -1.811 | -1.347 | -1.094 | -882 | -1.592 | -1.568 | -595 |
| Depreciation & amort. | -0 | -0 | -0 | -11 | -219 | -246 | -235 | -73 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17 | 55 | -42 | 149 | -480 | -1.676 | -2.046 | -1.420 | -1.094 | -882 | -1.592 | -1.568 | -595 |
| Net financials | -6 | -5 | -0 | -0 | -10 | -34 | -64 | -69 | -147 | -185 | -200 | -55 | -33 |
| Profit before tax | 12 | 51 | -42 | 149 | -490 | -1.710 | -2.111 | -1.490 | -1.240 | -1.066 | -1.792 | -1.622 | -628 |
| Tax | 3 | 13 | -9 | 47 | -107 | 68 | -70 | -381 | -255 | -35 | 12 | -142 | -158 |
| Net profit | 9 | 38 | -34 | 102 | -383 | -1.778 | -2.041 | -1.109 | -985 | -1.031 | -1.804 | -1.481 | -470 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 441 | 474 | 464 | 606 | 1.077 | 716 | 435 | 1.166 | 1.251 | 658 | 597 | 845 | 1.160 |
| Equity | 89 | 127 | 93 | 195 | -167 | -1.945 | -2.986 | -4.095 | -5.080 | -6.111 | -510 | -1.990 | 165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 97 | 123 | 0 | 0 | 0 |
| Short-term debt | 351 | 347 | 371 | 372 | 1.244 | 2.662 | 3.421 | 5.207 | 6.234 | 6.646 | 1.107 | 2.835 | 995 |
| Total debt | 351 | 347 | 371 | 372 | 1.244 | 2.662 | 3.421 | 5.261 | 6.331 | 6.769 | 1.107 | 2.835 | 995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kiloo Ventures A/S | Company | 33.3% | 33.3% | 2025 |
Sekama Holding ApS | Company | 33.3% | 33.3% | 2025 |
Bag Of Holding ApS | Company | 33.3% | 25.0% | 2025 |
Kiloo Capital A/S | Company | 33.3% | 33.3% | 2014 |
MORIA HOLDING IVS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fisker Enggaard | Management | 0 companies |
| Jacob Møller Jensen | Chairman | 0 companies |
| Kristoffer Mads Ilsøe Sørensen | Board of Directors | 0 companies |
| Peter Bager | Board of Directors | 0 companies |
| Simon Møller Eike | Board of Directors | 0 companies |