| Revenue | DKK -8K | -101% |
| EBITDA | DKK -16K | +99% |
| Net profit | DKK 546K | +120% |
| Total assets | DKK 109K | -27% |
| Equity | DKK -2,4M | +19% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -147 | -36 | -91 | -162 | 40 | 584 | 236 | 809 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -360 | -558 | -2.597 | -8 |
| EBITDA | -147 | -36 | -91 | -162 | 40 | 224 | -322 | -1.787 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 |
| EBIT | -147 | -36 | -91 | -162 | 40 | 223 | -322 | -1.787 | -16 |
| Net financials | -8 | -12 | -6 | -6 | -4 | -12 | -9 | -996 | 561 |
| Profit before tax | -155 | -48 | -97 | -168 | 36 | 212 | -330 | -2.783 | 546 |
| Tax | -33 | -10 | 43 | -0 | 9 | 53 | -0 | -0 | -0 |
| Net profit | -122 | -38 | -141 | -168 | 27 | 159 | -330 | -2.783 | 546 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 343 | 252 | 170 | 5 | 94 | 2.918 | 276 | 149 | 109 |
| Equity | -72 | -110 | -251 | -418 | 66 | 175 | -156 | -2.939 | -2.393 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 |
| Short-term debt | 415 | 362 | 421 | 423 | 28 | 2.690 | 432 | 2.195 | 2.195 |
| Total debt | 415 | 362 | 421 | 423 | 28 | 2.743 | 432 | 2.195 | 2.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Founder | Founder | 2016 | — | — |
MG Founder | Founder | 2016 | — | — |
KE Management | Management | 2020 | — | — |
FØ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Innovation Now ApS | Company | 25.0% | 0.0% | 2024 |
Guldberg Ingvardsen Holding ApS | Company | 25.0% | 25.0% | 2022 |
GRAVESEN HOLDING, ESBJERG ApS | Company | 25.0% | 25.0% | 2020 |
FOM Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 33.3% | 33.3% | 2020 | |
TRI HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Marianna Gravesen | Founder | 0 companies |
| Marlene Gravesen | Founder | 0 companies |
| Kaj Egon Gravesen | Management | 0 companies |
| Frank Øgaard Mouridsen | Chief Executive Officer | 0 companies |