| Revenue | DKK 4,9M | -19% |
| EBITDA | DKK -2M | -146% |
| Net profit | DKK -2,8M | -88% |
| Total assets | DKK 11,8M | -17% |
| Equity | DKK -2,1M | -425% |
| Employees | 7 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 301 | 3.737 | 5.024 | 3.742 | 6.087 | 4.916 |
| Staff expenses | -508 | -1.077 | -3.377 | -4.736 | -6.906 | -6.937 |
| EBITDA | -208 | 2.660 | 1.647 | -994 | -820 | -2.021 |
| Depreciation & amort. | -60 | -66 | -132 | -167 | -166 | -119 |
| EBIT | -268 | 2.593 | 1.515 | -1.161 | -986 | -2.140 |
| Net financials | -18 | -23 | -93 | -247 | -490 | -592 |
| Profit before tax | -285 | 2.570 | 1.423 | -1.408 | -1.476 | -2.731 |
| Tax | -49 | 579 | 292 | -5 | -5 | 29 |
| Net profit | -236 | 1.991 | 1.131 | -1.403 | -1.471 | -2.760 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.213 | 4.825 | 11.352 | 13.658 | 14.289 | 11.819 |
| Equity | 401 | 2.392 | 3.523 | 2.120 | 649 | -2.111 |
| Long-term debt | 388 | 317 | 125 | 0 | 0 | 0 |
| Short-term debt | 424 | 2.112 | 7.704 | 11.538 | 13.640 | 13.930 |
| Total debt | 812 | 2.429 | 7.830 | 11.538 | 13.640 | 13.930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2019 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fischer-Damgaard Invest ApS | Company | 33.3% | 33.3% | 2025 |
Mariager Holding ApS | Company | 33.3% | 33.3% | 2019 |
Calteram Holding ApS | Company | 10.0% | 10.0% | 2025 |
Samar Invest ApS | Company | 10.0% | 10.0% | 2025 |
ENTERTAINMENT TRADING A/S | Company | 25.0% | 25.0% | 2019 |
JESPER HOLST SCHMIDT HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
CoolGroup A/S | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Neerup Mariager | Management | 0 companies |
| Jesper Holst Schmidt | Chief Executive Officer | 0 companies |
| Peter Fischer-Damgaard | Board of Directors | 0 companies |
| Kenneth Fischer-Damgaard | Chairman | 0 companies |
| Kasper Hansson | Chairman | 0 companies |
| Jacob Risgaard Eriksen | Chairman | 0 companies |