| Revenue | DKK 724K | -385% |
| EBITDA | DKK 92K | +107% |
| Net profit | DKK -630K | +50% |
| Total assets | DKK 4,3M | +40% |
| Equity | DKK -69K | -126% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Revenue | -96 | -9 | -254 | 724 |
| Staff expenses | -0 | -351 | -1.126 | -632 |
| EBITDA | -96 | -360 | -1.380 | 92 |
| Depreciation & amort. | -0 | -185 | -323 | -323 |
| EBIT | -96 | -545 | -1.703 | -232 |
| Net financials | -1 | -1 | -4 | -177 |
| Profit before tax | -97 | -546 | -1.707 | -409 |
| Tax | -89 | -148 | -451 | 222 |
| Net profit | -9 | -398 | -1.257 | -630 |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Total assets | 541 | 2.064 | 3.103 | 4.332 |
| Equity | 465 | 818 | 261 | -69 |
| Long-term debt | 0 | 720 | 1.216 | 2.430 |
| Short-term debt | 76 | 357 | 1.603 | 1.410 |
| Total debt | 76 | 1.077 | 2.819 | 3.840 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MG Founder | Founder | 2018 |
| Former (2) | ||
LS Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
NV Management | Management | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 10–14.99% | 5–9.99% | 2024 | |
| Company | 10–14.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 10–14.99% | 0% | 2021 | |
| Company | 5–9.99% | 0% | 2019 | |
| Company | 10–14.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Gade Larsen | Founder | 0 companies |
| Louise Sparf-Bruun | Chief Executive Officer | 0 companies |
| Natacha Vinding | Management | 0 companies |
| Erik Korsvik Østergaard | Board of Directors | 0 companies |
| Helle Ørsted | Board of Directors | 0 companies |
| Jacob Lindeblad | Board of Directors | 0 companies |
| Michele Vittorio Cimmino | Board of Directors | 0 companies |