| Revenue | DKK 17,5M | +12% |
| EBITDA | DKK 10,2M | +20% |
| Net profit | DKK 11,6M | +26% |
| Total assets | DKK 75,7M | +34% |
| Equity | DKK 31,7M | +58% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.140 | 5.235 | 6.389 | 5.230 | 5.606 | 5.476 | 6.543 | 8.116 | 9.634 | 11.794 | 7.040 | 15.638 | 17.515 |
| Staff expenses | -4.150 | -5.009 | -6.010 | -4.969 | -5.354 | -4.918 | -5.964 | -8.070 | -8.842 | -6.528 | -6.445 | -7.128 | -7.270 |
| EBITDA | -10 | 226 | 379 | 261 | 252 | 558 | 579 | 47 | 792 | 5.266 | 595 | 8.510 | 10.244 |
| Depreciation & amort. | -25 | -24 | -12 | -6 | -0 | -0 | -0 | -0 | -37 | -45 | -45 | -45 | -45 |
| EBIT | -35 | 202 | 367 | 256 | 252 | 558 | 579 | 47 | 756 | 5.221 | 550 | 8.465 | 10.199 |
| Net financials | -110 | -168 | -246 | -139 | -157 | -112 | 20 | 151 | 891 | 1.289 | 2.837 | 3.385 | 4.741 |
| Profit before tax | -144 | 34 | 121 | 117 | 94 | 446 | 598 | 198 | 1.646 | 6.510 | 3.387 | 11.850 | 14.940 |
| Tax | -0 | -0 | 18 | 90 | -1 | 47 | 135 | 44 | 365 | 1.442 | 781 | 2.646 | 3.337 |
| Net profit | -144 | 34 | 103 | 27 | 95 | 399 | 463 | 154 | 1.282 | 5.068 | 2.606 | 9.204 | 11.603 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.168 | 8.037 | 8.679 | 7.194 | 5.709 | 11.708 | 13.796 | 19.067 | 20.673 | 27.692 | 31.743 | 56.613 | 75.706 |
| Equity | -128 | -95 | 752 | 778 | 874 | 1.273 | 1.736 | 1.890 | 3.172 | 8.240 | 10.845 | 20.049 | 31.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241 | 767 | 767 | 0 | 0 | 0 |
| Short-term debt | 7.297 | 8.132 | 7.927 | 6.416 | 4.835 | 10.436 | 12.060 | 16.936 | 16.731 | 18.682 | 20.897 | 36.563 | 44.053 |
| Total debt | 7.297 | 8.132 | 7.927 | 6.416 | 4.835 | 10.436 | 12.060 | 17.178 | 17.498 | 19.449 | 20.897 | 36.563 | 44.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Founder | Founder | 2010 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
BK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Medius AB | Founder | 0 companies |
| James Arthur Lucier | Chief Executive Officer | 0 companies |
| Bo Kretzschmer Larsen | Chief Executive Officer | 0 companies |
| Per Nils Åkerberg | Chief Executive Officer | 0 companies |
| Martin Stefan Anders Jönsson Billenius | Chairman | 0 companies |
| Per Mikael Nordling | Chairman | 0 companies |
| Johan Erik Castevall | Board of Directors | 0 companies |
| Per Nils Åkerberg | Board of Directors | 0 companies |
| Erik Mikael Lindblom | Chairman | 0 companies |
| Pontus Björnsson | Board of Directors | 0 companies |
| Sofia Kristin Widjer | Board of Directors | 0 companies |
| Andreas Granath | Chairman | 0 companies |
| Alf Johan Pär Anders Fohlin | Board of Directors | 0 companies |
| Emma Brown | Board of Directors | 0 companies |
| Ulf Erik Hammarberg | Board of Directors | 0 companies |
| Lars Christer Endermark | Board of Directors | 0 companies |