| Revenue | DKK 2M | +64% |
| EBITDA | DKK 2M | +68% |
| Net profit | DKK 1,6M | +68% |
| Total assets | DKK 5M | +54% |
| Equity | DKK 4,4M | +49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -31 | 0 | 214 | 180 | — | 10 | -8 | 181 | 410 | 2.122 | 954 | 1.226 | 2.009 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -10 | -326 | -51 | -30 | -0 |
| EBITDA | -15 | -31 | -78 | 47 | 21 | -72 | 4 | -8 | 163 | 400 | 1.796 | 825 | 1.196 | 2.009 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -31 | -78 | 47 | 21 | -72 | 4 | -8 | 163 | 400 | 1.796 | 825 | 1.196 | 2.009 |
| Net financials | 0 | -80 | -0 | -0 | 0 | 0 | 0 | -0 | -24 | -45 | -66 | -87 | -1 | 0 |
| Profit before tax | -15 | -111 | -78 | 47 | 21 | -72 | 4 | -8 | 139 | 355 | 1.730 | 737 | 1.195 | 2.009 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | 78 | 381 | 176 | 263 | 442 |
| Net profit | -15 | -111 | -78 | 47 | 21 | -72 | 4 | -8 | 130 | 277 | 1.349 | 561 | 932 | 1.567 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 164 | 67 | 89 | 236 | 217 | 146 | 261 | 448 | 1.087 | 1.472 | 3.189 | 2.466 | 3.264 | 5.030 |
| Equity | 133 | 22 | 65 | 111 | 97 | 25 | 200 | -52 | 79 | 363 | 1.629 | 2.160 | 2.973 | 4.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 45 | 24 | 125 | 120 | 121 | 61 | 500 | 1.008 | 1.109 | 1.560 | 306 | 291 | 612 |
| Total debt | 30 | 45 | 24 | 125 | 120 | 121 | 61 | 500 | 1.008 | 1.109 | 1.560 | 306 | 291 | 612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2009 | — | — |
JV Founder | Founder | 2009 | — | — |
CN Founder | Founder | 2009 | — | — |
DM | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Franck Jørgensen | Founder | 0 companies |
| Joakim Veilemand | Founder | 0 companies |
| Carl Niklas Bahne | Founder | 0 companies |
| David Martin Forrest Brewster | Founder | 0 companies |