| Revenue | DKK -536K | -2181% |
| EBITDA | DKK -931K | -233% |
| Net profit | DKK -759K | -221% |
| Total assets | DKK 6,3M | +137% |
| Equity | DKK 4,9M | +210% |
| Employees | 2 | — |
| Item | 2023 | 2024 |
|---|---|---|
| Revenue | 26 | -536 |
| Staff expenses | -306 | -394 |
| EBITDA | -280 | -931 |
| Depreciation & amort. | -0 | -0 |
| EBIT | -280 | -931 |
| Net financials | -53 | -49 |
| Profit before tax | -332 | -980 |
| Tax | -96 | -221 |
| Net profit | -237 | -759 |
| Item | 2023 | 2024 |
|---|---|---|
| Total assets | 2.650 | 6.281 |
| Equity | 1.593 | 4.935 |
| Long-term debt | 533 | 585 |
| Short-term debt | 246 | 705 |
| Total debt | 779 | 1.290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MV Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LeapFroggers Group ApS | Company | 50.0% | 50.0% | 2023 |
GULDSBORG INVEST ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2025 | |
DanBAN Co-investment Fond I K/S | Company | 5.0% | 5.0% | 2024 |
JRO HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
Waldorf Group A/S | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Milsø Kayser | Chief Executive Officer | 0 companies |
| Mi Vo Storch | Management | 0 companies |
| Jørgen Rode | Board of Directors | 0 companies |
| Janus Benn Sørensen | Board of Directors | 0 companies |
| Søren Jørgensen | Chairman | 0 companies |
| Morten Andre Yttreeide | Board of Directors | 0 companies |
| Kræn Østergård Nielsen | Board of Directors | 0 companies |