| Revenue | DKK -11K | +75% |
| EBITDA | DKK -11K | -75% |
| Net profit | DKK -12K | -85% |
| Total assets | DKK 490K | +3% |
| Equity | DKK 457K | -2% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -41 | -12 | -6 | -6 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -41 | -12 | -8.521 | -6 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | -12 | -8.521 | -6 | -11 |
| Net financials | 1 | 1 | 4.257 | 0 | -1 |
| Profit before tax | -40 | -11 | -4.264 | -6 | -12 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -40 | -11 | -4.264 | -6 | -12 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.756 | 4.745 | 481 | 475 | 490 |
| Equity | 4.750 | 4.739 | 475 | 469 | 457 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 6 | 6 | 33 |
| Total debt | 6 | 6 | 6 | 6 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2021 | |
B5 HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
Dorte Gro Holding ApS | Company | 15.0% | 15.0% | 2021 |
April Holding ApS | Company | 15.0% | 15.0% | 2021 |
LNO HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
LUTHRA HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Østerlund Madsen | Management | 0 companies |
| Morten Mark Larsen | Board of Directors | 0 companies |
| Dorte Gro Schultz-Andersen | Board of Directors | 0 companies |
| Henrik Næsted Overgaard | Board of Directors | 0 companies |
| Steen Jonas Eintoft | Board of Directors | 0 companies |
| Amit Luthra | Board of Directors | 0 companies |
| Peter Mørkenborg Rasmussen | Board of Directors | 0 companies |