| Revenue | DKK 2,4M | +39% |
| EBITDA | DKK 101K | +148% |
| Net profit | DKK 4K | +102% |
| Total assets | DKK 307K | -39% |
| Equity | DKK -2,7M | +0% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 74 | -104 | 64 | -1.817 | 1.762 | 2.444 |
| Staff expenses | -0 | -123 | -1.250 | -1.484 | -1.972 | -2.343 |
| EBITDA | 74 | -227 | -1.185 | -3.301 | -210 | 101 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 74 | -227 | -1.185 | -3.301 | -210 | 101 |
| Net financials | 0 | -5 | -125 | 932 | -42 | -98 |
| Profit before tax | 74 | -233 | -1.311 | -2.369 | -253 | 4 |
| Tax | 17 | -1 | -0 | -233 | -50 | -0 |
| Net profit | 57 | -232 | -1.311 | -2.137 | -203 | 4 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 274 | 134 | 1.839 | 565 | 505 | 307 |
| Equity | 107 | -125 | -336 | -2.472 | -2.675 | -2.672 |
| Long-term debt | 0 | 0 | 2.004 | 0 | 0 | 0 |
| Short-term debt | 167 | 259 | 171 | 3.037 | 3.180 | 2.979 |
| Total debt | 167 | 259 | 2.175 | 3.037 | 3.180 | 2.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2021 | — | — |
JO Management | Management | 2025 | — | — |
SB Management | Management | 2018 | — | — |
DS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MISS O ApS | Company | 100.0% | 100.0% | 2025 |
Guerilla Capital ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christensen Fredskild | Management | 0 companies |
| Jens Obel Jørgensen | Management | 0 companies |
| Simon Bak | Management | 0 companies |
| David Sørensen Grady | Management | 0 companies |
| Sine Larsen | Board of Directors | 0 companies |
| Jens Poulsen | Chairman | 0 companies |
| Søren Skovdal Lauritsen | Board of Directors | 0 companies |