| Revenue | DKK 4,9M | +36% |
| EBITDA | DKK 8K | -97% |
| Net profit | DKK -54K | -130% |
| Total assets | DKK 1,2M | -42% |
| Equity | DKK 221K | -26% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.629 | 3.865 | 5.823 | 3.606 | 4.900 |
| Staff expenses | -1.558 | -3.341 | -5.828 | -3.351 | -4.893 |
| EBITDA | 72 | 208 | -5 | 255 | 8 |
| Depreciation & amort. | -17 | -17 | -35 | -25 | -25 |
| EBIT | 54 | 191 | -40 | 230 | -18 |
| Net financials | -4 | 12 | 129 | -1 | -46 |
| Profit before tax | 50 | 203 | 89 | 229 | -64 |
| Tax | 18 | 47 | 20 | 52 | -10 |
| Net profit | 32 | 155 | 69 | 177 | -54 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 898 | 5.169 | 2.427 | 2.123 | 1.238 |
| Equity | 84 | 240 | 122 | 298 | 221 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 813 | 4.929 | 2.299 | 1.818 | 1.017 |
| Total debt | 813 | 4.929 | 2.299 | 1.818 | 1.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CF Management | Management | 2019 | — | — |
LA Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BlueMonkeyMing ApS | Company | 25.0% | 25.0% | 2024 |
Berserker ApS | Company | 25.0% | 25.0% | 2020 |
Lucky Luke ApS | Company | 25.0% | 25.0% | 2020 |
Them. ApS | Company | 15.0% | 15.0% | 2024 |
TGF IVS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ingemann Andersen | Chief Executive Officer | 0 companies |
| Cristobal Francisco Hödar-Rasmussen | Management | 0 companies |
| Lukas Aleksander Lund | Management | 0 companies |
| Brian Schøler | Chairman | 0 companies |
| Carl Emil Angelo Horsted Johansen | Chairman | 0 companies |
| Thomas Morten Ilum Nielsen | Chairman | 0 companies |