| Revenue | DKK 0 | — |
| EBITDA | DKK 12,1M | +130% |
| Net profit | DKK 1,5M | +101% |
| Total assets | DKK 61,3M | — |
| Equity | DKK 341,1M | +44% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.342 | 4.110 | 9.658 | — | 18.243 | 16.171 | 25.254 | -953 | -10.725 | 0 | 0 | 0 |
| Staff expenses | -1.014 | -3.862 | -8.111 | -0 | -22.975 | -28.686 | -20.528 | -6.730 | -3.070 | -5.471 | -9.197 | -12.598 |
| EBITDA | 327 | 249 | 1.547 | 297 | -3.656 | -18.420 | -7.887 | -7.683 | -13.795 | -45.431 | -40.219 | 12.116 |
| Depreciation & amort. | -285 | -203 | -259 | -0 | -1.761 | -2.914 | -3.524 | -9.646 | -10.499 | -8.236 | -10.126 | -9.795 |
| EBIT | 42 | 46 | 1.288 | 297 | -5.417 | -21.334 | -11.411 | -17.329 | -24.294 | -53.667 | -50.345 | 2.321 |
| Net financials | -9 | -26 | 927 | 0 | -3.974 | 6.009 | -4.607 | -16.271 | -28.312 | -118.694 | -157.712 | 17.188 |
| Profit before tax | 34 | 20 | 2.215 | 297 | -9.391 | -15.325 | -16.018 | -33.600 | -52.606 | -172.361 | -208.057 | -18.524 |
| Tax | 25 | -43 | 320 | -0 | -0 | -3.058 | -1.317 | -1.448 | 1.448 | 127 | -1.682 | -19.997 |
| Net profit | 8 | 63 | 1.895 | 297 | -9.391 | -12.267 | -14.701 | -32.152 | -54.054 | -172.488 | -206.375 | 1.473 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.824 | 2.853 | 6.305 | 6.578 | 18.692 | 32.306 | 39.136 | 122.674 | 115.526 | 405.564 | 0 | 61.316 |
| Equity | 522 | 585 | 2.480 | 500 | -16.303 | 2.701 | 6.680 | 48.775 | 18.304 | 199.494 | 237.699 | 341.117 |
| Long-term debt | 0 | 0 | 0 | 0 | 8.722 | 18.187 | 18.788 | 24.502 | 78.199 | 148.786 | 0 | 0 |
| Short-term debt | 1.301 | 2.267 | 3.489 | 0 | 19.604 | 11.176 | 12.994 | 28.127 | 10.399 | 57.284 | 0 | 0 |
| Total debt | 1.301 | 2.267 | 3.489 | 0 | 28.326 | 29.363 | 31.782 | 52.629 | 88.598 | 206.070 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2011 | — | — |
RA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vinde BidCo ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 10.0% | 10.0% | 2021 | |
HEGELUND EQUITIES ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2021 | |
AMINO ApS | Company | 33.3% | 50.0% | 2015 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Maximilian Frimmer | Management | 0 companies |
| Rico Adlor-Andersen | Chief Executive Officer | 0 companies |
| Ariel Lebowits | Board of Directors | 0 companies |
| Julian Charles Lucas Bennet | Board of Directors | 0 companies |
| Siegfried Wolfgang Heimgärtner | Chairman | 0 companies |
| Martin Buch Thorborg | Board of Directors | 0 companies |
| Xiaojiao Ma | Board of Directors | 0 companies |
| Nicolai Frisch Erichsen | Board of Directors | 0 companies |
| Gilbert Benjamin Kamieniecky | Chairman | 0 companies |
| Imke Wieboldt | Board of Directors | 0 companies |
| Jeroen Dirk van Doornik | Board of Directors | 0 companies |
| Martin Hegelund Møller | Board of Directors | 0 companies |