| Revenue | DKK 1,5M | +66% |
| EBITDA | DKK 128K | +204% |
| Net profit | DKK -1,1M | -15% |
| Total assets | DKK 3,6M | -21% |
| Equity | DKK -694K | -290% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -311 | -349 | 436 | 900 | 1.491 |
| Staff expenses | -18 | -288 | -1.141 | -1.024 | -1.363 |
| EBITDA | -329 | -637 | -704 | -124 | 128 |
| Depreciation & amort. | -61 | -182 | -128 | -782 | -858 |
| EBIT | -390 | -819 | -832 | -906 | -730 |
| Net financials | -2 | -3 | -12 | -14 | -330 |
| Profit before tax | -392 | -822 | -844 | -919 | -1.060 |
| Tax | 28 | -28 | -0 | -0 | -0 |
| Net profit | -420 | -794 | -844 | -919 | -1.060 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 871 | 2.389 | 4.058 | 4.577 | 3.603 |
| Equity | -380 | 1.076 | 835 | 366 | -694 |
| Long-term debt | 968 | 1.123 | 2.684 | 3.081 | 2.896 |
| Short-term debt | 255 | 190 | 539 | 1.131 | 1.401 |
| Total debt | 1.223 | 1.313 | 3.223 | 4.211 | 4.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LP Invest Holding ApS | Company | 25.0% | 25.0% | 2021 |
Get Lit Holding ApS | Company | 25.0% | 25.0% | 2021 |
Bluezone Invest ApS | Company | 15.0% | 15.0% | 2021 |
VISINVEST HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
Rau International ApS | Company | 5.0% | 5.0% | 2021 |
MORTEN T. HØJBERG ApS | Company | 5.0% | 5.0% | 2021 |
UNTHINKABLE ApS | Company | 0.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Maily Teresa Phan | Management | 0 companies |
| Morten Thune Højberg | Board of Directors | 0 companies |
| Peter Christian Mægbæk Madsen | Board of Directors | 0 companies |
| Christian Rau | Chairman | 0 companies |
| Jens Visholm Uglebjerg | Board of Directors | 0 companies |
| Linh Phan | Board of Directors | 0 companies |