| Revenue | DKK -18K | -85% |
| EBITDA | DKK -116K | +74% |
| Net profit | DKK -275K | +49% |
| Total assets | DKK 754K | -13% |
| Equity | DKK -200K | -365% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -208 | -234 | -542 | -126 | -18 |
| Staff expenses | -175 | -835 | -849 | -316 | -98 |
| EBITDA | -383 | -1.069 | -1.391 | -443 | -116 |
| Depreciation & amort. | -1 | -7 | -11 | -74 | -90 |
| EBIT | -384 | -1.076 | -1.403 | -517 | -206 |
| Net financials | -4 | -45 | -73 | -18 | -69 |
| Profit before tax | -388 | -1.122 | -1.476 | -538 | -275 |
| Tax | -98 | 55 | -0 | -0 | -0 |
| Net profit | -290 | -1.177 | -1.476 | -538 | -275 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.592 | 1.680 | 1.018 | 864 | 754 |
| Equity | 1.032 | -144 | -1.620 | 75 | -200 |
| Long-term debt | 501 | 1.741 | 889 | 650 | 757 |
| Short-term debt | 58 | 84 | 1.749 | 275 | 197 |
| Total debt | 560 | 1.825 | 2.638 | 926 | 954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
Heartcore Capital Fund IV K/S | Company | 20.0% | 20.0% | 2020 |
M. Ejdrup ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Marie Ejdrup Stokholm | Management | 0 companies |
| Jordan Dow | Board of Directors | 0 companies |
| Henrik Holmark | Board of Directors | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Caroline Chalmer | Chairman | 0 companies |