| Revenue | DKK 3,6M | +5% |
| EBITDA | DKK 239K | +136% |
| Net profit | DKK -220K | +77% |
| Total assets | DKK 2,5M | -16% |
| Equity | DKK 1,6M | +19% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.231 | 2.520 | 4.441 | 3.458 | 3.646 |
| Staff expenses | -1.024 | -2.053 | -3.341 | -4.116 | -3.406 |
| EBITDA | 207 | 467 | 1.100 | -658 | 239 |
| Depreciation & amort. | -417 | -535 | -543 | -527 | -451 |
| EBIT | -210 | -69 | 557 | -1.184 | -211 |
| Net financials | -11 | -27 | -77 | -28 | -65 |
| Profit before tax | -221 | -96 | 480 | -1.212 | -277 |
| Tax | -45 | -18 | 114 | -237 | -57 |
| Net profit | -176 | -78 | 366 | -975 | -220 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.879 | 3.929 | 5.223 | 2.986 | 2.497 |
| Equity | 2.390 | 2.612 | 2.979 | 1.318 | 1.571 |
| Long-term debt | 25 | 26 | 26 | 26 | 0 |
| Short-term debt | 973 | 862 | 1.895 | 1.579 | 920 |
| Total debt | 998 | 887 | 1.921 | 1.604 | 920 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MV Founder | Founder | 2020 |
SS Management | Management | 2020 |
MM Management | Management | 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 33.33–49.99% | 33.33% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Vagn-Hansen | Founder | 0 companies |
| Sebastian Sigurd Jørgensen | Management | 0 companies |
| Mads Moch Lobedanz | Management | 0 companies |