| Revenue | DKK 7,1M | +36% |
| EBITDA | DKK 237K | -63% |
| Net profit | DKK 5K | -99% |
| Total assets | DKK 10,3M | +70% |
| Equity | DKK 517K | +1% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 2.110 | 3.817 | 2.576 | 3.759 | 5.205 | 7.089 |
| Staff expenses | -4.302 | -3.815 | -2.617 | -3.221 | -4.569 | -6.852 |
| EBITDA | -2.192 | 2 | -40 | 539 | 636 | 237 |
| Depreciation & amort. | -13 | -25 | -23 | -27 | -53 | -36 |
| EBIT | -2.205 | -23 | -63 | 512 | 583 | 200 |
| Net financials | -53 | -88 | 32 | -49 | -30 | -171 |
| Profit before tax | -2.258 | -111 | -23 | 463 | 553 | 30 |
| Tax | -496 | -24 | 3 | 119 | 125 | 25 |
| Net profit | -1.762 | -87 | -26 | 344 | 428 | 5 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.373 | 2.303 | 1.621 | 3.968 | 6.034 | 10.286 |
| Equity | 28 | 16 | -9 | 334 | 513 | 517 |
| Long-term debt | 202 | 589 | 202 | 216 | 216 | 234 |
| Short-term debt | 1.143 | 1.698 | 1.429 | 3.418 | 5.306 | 9.535 |
| Total debt | 1.345 | 2.287 | 1.631 | 3.634 | 5.521 | 9.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TA Management | Management | 2019 | — | — |
UH Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mugato Licensing ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stendevad | Chief Executive Officer | 0 companies |
| Torben Andersen | Management | 0 companies |
| Ulrik Høyer Obel | Management | 0 companies |