| Revenue | DKK 255K | -10% |
| EBITDA | DKK -7K | -120% |
| Net profit | DKK 190K | +467% |
| Total assets | DKK 218K | -32% |
| Equity | DKK -20K | +90% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.311 | — | — | — | 847 | 602 | 551 | 318 | 260 | 315 | 400 | 285 | 255 |
| Staff expenses | -1.285 | -0 | -0 | -0 | -923 | -522 | -399 | -262 | -286 | -302 | -250 | -252 | -262 |
| EBITDA | 26 | 0 | 0 | 0 | -76 | 80 | 152 | 56 | -26 | 14 | 150 | 33 | -7 |
| Depreciation & amort. | -83 | -0 | -0 | -0 | -32 | -40 | -83 | -100 | -100 | -76 | -16 | -47 | -47 |
| EBIT | -58 | 0 | 0 | 0 | -109 | 41 | 69 | -44 | -126 | -62 | 134 | -14 | -54 |
| Net financials | -44 | 0 | 0 | 0 | 0 | -31 | -10 | -12 | -7 | -6 | -31 | -18 | 302 |
| Profit before tax | -27 | 0 | 0 | 0 | -119 | 9 | 60 | -56 | -133 | -69 | 104 | -32 | 248 |
| Tax | 38 | -0 | -0 | -0 | -37 | 14 | 14 | -11 | -29 | -13 | -0 | 20 | 58 |
| Net profit | -64 | 0 | 0 | 0 | -82 | -5 | 46 | -46 | -105 | -56 | 104 | -52 | 190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.107 | 0 | 0 | 0 | 473 | 591 | 514 | 389 | 234 | 171 | 377 | 321 | 218 |
| Equity | 103 | 0 | 0 | 0 | -98 | -102 | -56 | -102 | -207 | -262 | -159 | -210 | -20 |
| Long-term debt | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 753 | 0 | 0 | 0 | 571 | 694 | 570 | 491 | 440 | 434 | 536 | 532 | 239 |
| Total debt | 1.004 | 0 | 0 | 0 | 571 | 694 | 570 | 491 | 440 | 434 | 536 | 532 | 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Founder | Founder | 2004 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RO Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OneProgram ApS | Company | 100.0% | 100.0% | 2025 |
Den Skarpe Pen Holding ApS | Company | 20.0% | 20.0% | 2024 |
Mindturn Holding ApS | Company | 66.7% | 66.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Juul Pedersen | Founder | 0 companies |
| Martin Schmücker Pihl | Chief Executive Officer | 0 companies |
| Laura-Oline Kahr Østergaard | Chief Executive Officer | 0 companies |
| René Otto Hjetting | Management | 0 companies |
| Nebojsha Angelov | Board of Directors | 0 companies |
| Kim Østergaard | Chairman | 0 companies |