| Revenue | DKK -328K | +699% |
| EBITDA | DKK -386K | -841% |
| Net profit | DKK 7,9M | +194% |
| Total assets | DKK 187,7M | +76% |
| Equity | DKK 115M | +325% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -37 | -46 | 0 | 13 | -21 | -41 | -328 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -58 |
| EBITDA | -37 | -46 | -533 | 13 | -21 | -41 | -386 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -37 | -46 | -533 | 13 | -21 | -41 | -386 |
| Net financials | -3.103 | -13.381 | -11.021 | -6.091 | -8.197 | -9.140 | 7.447 |
| Profit before tax | -3.140 | -13.427 | -11.554 | -6.078 | -8.218 | -9.181 | 7.060 |
| Tax | -670 | -2.160 | -2.341 | -935 | -875 | -828 | -801 |
| Net profit | -2.470 | -11.267 | -9.212 | -5.143 | -7.343 | -8.353 | 7.862 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 191.049 | 188.595 | 168.202 | 149.786 | 131.528 | 106.869 | 187.712 |
| Equity | 60.880 | 49.614 | 47.201 | 41.075 | 34.483 | 27.084 | 114.975 |
| Long-term debt | 108.156 | 95.439 | 80.963 | 74.778 | 68.626 | 58.276 | 61.198 |
| Short-term debt | 22.012 | 43.542 | 40.037 | 33.933 | 28.420 | 21.509 | 11.539 |
| Total debt | 130.169 | 138.981 | 121.000 | 108.711 | 97.046 | 79.785 | 72.737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2024 | — | — |
MM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mouseflow Invest ApS | Company | 50.0% | 50.0% | 2018 |
LCO Invest II ApS | Company | 25.0% | 25.0% | 2019 |
WAKER HOLDING ApS | Company | 5.0% | 0.0% | 2019 |
LCO HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Novod-Rosenørn | Management | 0 companies |
| Mikkel Mørkedal Wakefield | Management | 0 companies |
| Morten Strømsted | Chairman | 0 companies |
| Filip Domagala | Board of Directors | 0 companies |
| Lasse Schou Holbøll | Board of Directors | 0 companies |
| Allan Thorvaldsen | Chairman | 0 companies |
| Jess Glad Frandsen | Board of Directors | 0 companies |