| Revenue | DKK -28K | — |
| EBITDA | DKK -28K | +32% |
| Net profit | DKK -208K | -158% |
| Total assets | DKK 6,7M | +15% |
| Equity | DKK -10M | -2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -92 | -121 | -145 | -37 | 0 | 0 | 0 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -92 | -9.966 | -15.253 | -6.496 | -60 | -140 | -41 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -92 | -9.966 | -15.253 | -6.496 | -60 | -140 | -41 | -28 |
| Net financials | 91 | 5.360 | 11.031 | 3.461 | 2.431 | -519 | 401 | -180 |
| Profit before tax | -0 | -4.607 | -4.222 | -3.035 | 2.371 | -659 | 360 | -208 |
| Tax | -0 | 72 | 3 | 46 | -52 | -54 | -0 | -0 |
| Net profit | -0 | -4.678 | -4.225 | -3.081 | 2.423 | -605 | 360 | -208 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.257 | 10.707 | 9.321 | 5.535 | 7.141 | 6.323 | 5.808 | 6.702 |
| Equity | 4 | -4.674 | -8.900 | -11.981 | -9.522 | -10.127 | -9.767 | -9.975 |
| Long-term debt | 8.242 | 15.295 | 18.125 | 17.449 | 16.471 | 16.430 | 15.552 | 16.652 |
| Short-term debt | 11 | 86 | 95 | 66 | 191 | 20 | 22 | 24 |
| Total debt | 8.253 | 15.382 | 18.220 | 17.515 | 16.662 | 16.450 | 15.575 | 16.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2017 | |
MAMI HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Vibeke Larsen | Management | 0 companies |
| Allan Pettersson | Board of Directors | 0 companies |
| Michael Kjeld Larsen | Deputy Chairman | 0 companies |