| Revenue | DKK -198K | -43% |
| EBITDA | DKK -955K | +3% |
| Net profit | DKK -1,1M | -420% |
| Total assets | DKK 1,9M | -19% |
| Equity | DKK -2,4M | -86% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | -115 | -501 | -1.216 | -1.007 | -885 | -349 | -198 |
| Staff expenses | -14 | -10 | -0 | -443 | -573 | -553 | -635 | -758 |
| EBITDA | -13 | -125 | -501 | -1.659 | -1.580 | -1.438 | -985 | -955 |
| Depreciation & amort. | -0 | -0 | -17 | -36 | -41 | -151 | -258 | -294 |
| EBIT | -13 | -125 | -518 | -1.695 | -1.621 | -1.589 | -1.243 | -1.249 |
| Net financials | 0 | -1 | -5 | -65 | -67 | -134 | -200 | -198 |
| Profit before tax | -13 | -126 | -523 | -1.760 | -1.688 | -1.723 | -1.443 | -1.447 |
| Tax | -0 | -0 | -138 | -0 | -0 | -0 | -1.226 | -316 |
| Net profit | -13 | -126 | -385 | -1.760 | -1.688 | -1.723 | -217 | -1.131 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 45 | 65 | 748 | 1.090 | 2.809 | 1.656 | 2.356 | 1.913 |
| Equity | 37 | -89 | 526 | -234 | 628 | -1.095 | -1.313 | -2.444 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 916 | 962 |
| Short-term debt | 8 | 154 | 222 | 1.324 | 2.181 | 2.752 | 2.753 | 3.395 |
| Total debt | 8 | 154 | 222 | 1.324 | 2.181 | 2.752 | 3.669 | 4.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Opus Invest ApS | Company | 33.3% | 33.3% | 2023 |
FST Growth ApS | Company | 25.0% | 25.0% | 2022 |
Catalyst Partners ApS | Company | 10.0% | 10.0% | 2026 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
Schram Holding ApS | Company | 5.0% | 5.0% | 2020 |
ARTPEOPLE HOLDING A/S | Company | 20.0% | 20.0% | 2021 |
Strategen ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Niels Rasmussen | Management | 0 companies |
| Morten Andersen | Board of Directors | 0 companies |
| Søren Bolding Kristensen | Chairman | 0 companies |
| Nicki Schram Larsen | Board of Directors | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |
| Kristian Skriver Laustsen | Board of Directors | 0 companies |