| Revenue | — | — |
| EBITDA | DKK -54K | +48% |
| Net profit | DKK -57K | +47% |
| Total assets | DKK 151K | +21% |
| Equity | DKK 78K | +125% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | -15 | -19 | -103 | — |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -19 | -103 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -15 | -19 | -103 | -54 |
| Net financials | -3 | -1 | -85 | -27 |
| Profit before tax | -18 | -20 | -108 | -57 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -18 | -20 | -108 | -57 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 157 | 137 | 125 | 151 |
| Equity | 62 | 43 | 35 | 78 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 94 | 90 | 73 |
| Total debt | 94 | 94 | 90 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2015 | — | — |
MW Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS HOLDING AF 2014 ApS | Company | 20.0% | 20.0% | 2016 |
M3N7 HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
MARIE RUDKJÆR SCHRØDER ApS | Company | 20.0% | 20.0% | 2016 |
MS INVEST 2013 ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Vagner Johannesen | Management | 0 companies |
| Morten Winther Schrøder | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Marie Rudkjær Schrøder | Board of Directors | 0 companies |
| Mads Nørgaard Pedersen | Chairman | 0 companies |
| Frederik Schrøder | Board of Directors | 0 companies |