| Revenue | DKK 3,3M | +35% |
| EBITDA | DKK 24K | +103% |
| Net profit | DKK -64K | +95% |
| Total assets | DKK 2,4M | +108% |
| Equity | DKK -846K | -9% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.606 | 3.857 | 3.893 | 2.439 | 3.286 |
| Staff expenses | -2.723 | -3.069 | -3.922 | -3.263 | -3.262 |
| EBITDA | -117 | 788 | -515 | -824 | 24 |
| Depreciation & amort. | -24 | -24 | -24 | -24 | -18 |
| EBIT | -141 | 764 | -539 | -848 | 5 |
| Net financials | -36 | -19 | 60 | -26 | -69 |
| Profit before tax | -177 | 744 | -480 | -874 | -64 |
| Tax | -44 | 161 | -110 | 397 | -0 |
| Net profit | -133 | 584 | -370 | -1.271 | -64 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.703 | 2.946 | 1.829 | 1.172 | 2.444 |
| Equity | 109 | 692 | 490 | -776 | -846 |
| Long-term debt | 232 | 241 | 248 | 465 | 860 |
| Short-term debt | 2.363 | 2.013 | 1.090 | 1.483 | 2.429 |
| Total debt | 2.595 | 2.254 | 1.338 | 1.948 | 3.289 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
HJ | Founder | 2006 |
ME Founder | Founder | 2006 |
JB Founder | Founder | 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2016 | |
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Individual | 20–24.99% | 20–24.99% | 2026 | |
| Individual | 10–14.99% | 10–14.99% | 2011 | |
| Individual | 10–14.99% | 10–14.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2011 | |
| Individual | 5–9.99% | 5–9.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2011 | |
| Company | 5–9.99% | 5–9.99% | 2011 | |
| Individual | 15–19.99% | 15–19.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Juul Baranovski Mikkelsen | Founder | 0 companies |
| Mariann Egede Norrbom | Founder | 0 companies |
| Julia Baranovska Mikkelsen | Founder | 0 companies |
| Peter Aalbæk Jensen | Board of Directors | 0 companies |
| Mette Bjørndal | Board of Directors | 0 companies |