| Revenue | DKK 2,2M | +37% |
| EBITDA | DKK 91K | +124% |
| Net profit | DKK -43K | +94% |
| Total assets | DKK 3,2M | +218% |
| Equity | DKK 1,4M | +341% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -175 | -189 | 1.056 | 1.640 | 2.241 |
| Staff expenses | -292 | -958 | -1.007 | -1.829 | -2.149 |
| EBITDA | -467 | -1.147 | 49 | -380 | 91 |
| Depreciation & amort. | -0 | -14 | -44 | -60 | -52 |
| EBIT | -467 | -1.161 | 5 | -440 | 39 |
| Net financials | -0 | -75 | -83 | -282 | -130 |
| Profit before tax | -467 | -1.236 | -78 | -722 | -91 |
| Tax | -121 | -105 | -171 | -0 | -48 |
| Net profit | -346 | -1.130 | 93 | -722 | -43 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 246 | 536 | 1.109 | 1.007 | 3.208 |
| Equity | -306 | -1.437 | -422 | -574 | 1.383 |
| Long-term debt | 0 | 1.548 | 1.087 | 1.194 | 552 |
| Short-term debt | 552 | 424 | 444 | 388 | 1.274 |
| Total debt | 552 | 424 | 1.532 | 1.581 | 1.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2020 | — | — |
SH Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Murray Holdings ApS | Company | 50.0% | 50.0% | 2024 |
MEADOW ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
Kost Studio ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Murray Gordon Paterson | Management | 0 companies |
| Samantha Hunt | Founder | 0 companies |
| Holger Schwarz | Board of Directors | 0 companies |
| Jesper Odgaard Damm | Board of Directors | 0 companies |
| Michael Ingemann Nielsen | Chairman | 0 companies |
| Claire Elizabeth Moyle | Board of Directors | 0 companies |
| Roman Sydorenko | Board of Directors | 0 companies |