| Revenue | DKK 4,1M | +85% |
| EBITDA | DKK 2,6M | +331% |
| Net profit | DKK 1,6M | +489% |
| Total assets | DKK 6,4M | +29% |
| Equity | DKK 3,9M | +68% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 234 | -2.452 | -1.410 | -1.135 | 1.994 | 2.553 | 1.484 | 1.963 | 1.537 | 2.057 | 2.198 | 4.071 |
| Staff expenses | -330 | -2.099 | -4.443 | -7.376 | -7.532 | -2.812 | -2.027 | -2.088 | -1.752 | -2.236 | -1.604 | -1.513 |
| EBITDA | -3.640 | -4.551 | -5.853 | -8.510 | -5.538 | -259 | -542 | -125 | -215 | -180 | 594 | 2.558 |
| Depreciation & amort. | -290 | -908 | -2.016 | -3.225 | -19.385 | -170 | -2 | -110 | -237 | -563 | -850 | -850 |
| EBIT | -3.930 | -5.460 | -7.869 | -11.736 | -24.923 | -429 | -545 | -235 | -452 | -743 | -256 | 1.708 |
| Net financials | -93 | -286 | -791 | -910 | 8.596 | -56 | -79 | -74 | -106 | -75 | -155 | -109 |
| Profit before tax | -4.022 | -5.746 | -8.660 | -12.645 | -16.327 | -486 | -623 | -309 | -557 | -818 | -411 | 1.599 |
| Tax | -944 | -1.388 | -1.598 | -346 | -698 | -121 | -266 | -183 | -350 | -309 | -0 | -0 |
| Net profit | -3.079 | -4.358 | -7.062 | -12.299 | -15.629 | -365 | -357 | -126 | -207 | -509 | -411 | 1.599 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.911 | 14.085 | 18.757 | 16.632 | 2.622 | 3.043 | 2.930 | 5.698 | 5.733 | 5.239 | 5.001 | 6.438 |
| Equity | 3.512 | 6.579 | 9.917 | 6.618 | 526 | 2.205 | 1.848 | 2.899 | 2.717 | 2.208 | 2.348 | 3.947 |
| Long-term debt | 0 | 6.168 | 6.908 | 7.737 | 0 | 0 | 0 | 1.626 | 1.589 | 1.674 | 1.373 | 902 |
| Short-term debt | 1.399 | 1.338 | 1.931 | 2.277 | 2.096 | 837 | 1.081 | 1.173 | 1.427 | 1.357 | 1.279 | 1.588 |
| Total debt | 1.399 | 7.506 | 8.840 | 10.014 | 2.096 | 837 | 1.081 | 2.799 | 3.016 | 3.031 | 2.653 | 2.490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2012 | — | — |
VS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 | |
VSO Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 5.0% | 5.0% | 2016 | |
NUPARK ACCELERACE INVEST K/S | Company | 10.0% | 10.0% | 2016 |
VÆKSTFONDEN | Company | 20.0% | 20.0% | 2016 |
Insero Horsens | Company | 20.0% | 20.0% | 2018 |
ANPARTSSELSKABET UNINEB | Company | 20.0% | 20.0% | 2018 |
RUSHFILES HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
North-East Venture ApS | Company | 20.0% | 20.0% | 2018 |
| Individual | 0.0% | 0.0% | 2014 | |
L.E.J. HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Haslund Johansson | Management | 0 companies |
| Vlad-Ioan Solcan | Chief Executive Officer | 0 companies |
| Morten Klank | Chief Executive Officer | 0 companies |
| Jesper Gravlund Nielsen | Board of Directors | 0 companies |
| Martin Lumbye Hansen | Board of Directors | 0 companies |
| Morten Dahl Iversen | Chairman | 0 companies |
| Hanne Bender | Chairman | 0 companies |
| Jannik Per Woxholth | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Erik Balck Sørensen | Chairman | 0 companies |
| Lars Erik Jensen | Board of Directors | 0 companies |
| Max Graff | Board of Directors | 0 companies |
| Jason Mitchell Frisch | Board of Directors | 0 companies |
| Jesper Bak Olesen | Chairman | 0 companies |
| Jonas Hellandsjø Gjøen | Board of Directors | 0 companies |
| Michael Drest Nielsen | Board of Directors | 0 companies |