| Revenue | DKK 17,3M | +49% |
| EBITDA | DKK 10,2M | +351% |
| Net profit | DKK 8M | +359% |
| Total assets | DKK 22,3M | +70% |
| Equity | DKK 19,9M | +67% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.621 | 3.913 | 5.731 | 11.617 | 17.291 |
| Staff expenses | -2.566 | -2.652 | -4.051 | -9.353 | -7.083 |
| EBITDA | 2.055 | 1.262 | 1.680 | 2.264 | 10.208 |
| Depreciation & amort. | -129 | -217 | -192 | -212 | -292 |
| EBIT | 1.926 | 1.045 | 1.488 | 2.052 | 9.915 |
| Net financials | -61 | 60 | 130 | 202 | 348 |
| Profit before tax | 1.866 | 1.104 | 1.618 | 2.254 | 10.264 |
| Tax | 424 | 250 | 369 | 514 | 2.272 |
| Net profit | 1.442 | 854 | 1.249 | 1.740 | 7.992 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.890 | 9.438 | 10.688 | 13.110 | 22.325 |
| Equity | 8.063 | 8.917 | 10.166 | 11.906 | 19.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 805 | 516 | 520 | 1.202 | 2.404 |
| Total debt | 805 | 516 | 520 | 1.202 | 2.404 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MM Management | Management | 2026 |
TN Founder | Founder | 2006 |
| Former (1) | ||
JP Management | Management | 2006 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (6) | ||
| Board of Directors | 2011 – 2015 | |
| Chairman | 2011 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2007 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Morbelli-Zinck | Management | 0 companies |
| Terra Navtica S.A.S | Founder | 0 companies |
| Jean-Luc Paul Morbelli | Management | 0 companies |
| Dennis Kanstrup | Board of Directors | 0 companies |
| Bente Merete Zinck | Chairman | 0 companies |
| Marlene Haakonson Dickow | Board of Directors | 0 companies |
| Teddy Wivel | Board of Directors | 0 companies |
| Christina Wiesner Færch | Board of Directors | 0 companies |
| Pia Lundahl | Board of Directors | 0 companies |
| Per Lundahl | Board of Directors | 0 companies |
| Patrick Jolyon van Seumeren | Board of Directors | 0 companies |