| Revenue | DKK 6,5M | +0% |
| EBITDA | DKK -469K | -157% |
| Net profit | DKK -1,7M | -2652% |
| Total assets | DKK 9,3M | +32% |
| Equity | DKK 4,4M | +111% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121 | 42 | 246 | 153 | 116 | 310 | 577 | 1.228 | 1.659 | 4.228 | 6.470 | 6.488 |
| Staff expenses | -121 | -284 | -355 | -70 | -78 | -66 | -387 | -651 | -1.636 | -3.767 | -5.641 | -6.957 |
| EBITDA | 0 | -241 | -204 | 83 | 37 | 244 | 190 | 577 | 23 | 461 | 829 | -469 |
| Depreciation & amort. | -0 | -0 | -23 | -39 | -0 | -39 | -39 | -27 | -23 | -178 | -675 | -1.361 |
| EBIT | 0 | -241 | -227 | 44 | 37 | 205 | 151 | 550 | 0 | 283 | 154 | -1.830 |
| Net financials | -0 | -5 | -11 | -24 | -27 | -21 | -7 | -15 | -2 | -6 | -149 | -207 |
| Profit before tax | 0 | -247 | -238 | 19 | 11 | 184 | 144 | 535 | -2 | 277 | 4 | -2.037 |
| Tax | -0 | -0 | -114 | 4 | 2 | 53 | 33 | 80 | -89 | -210 | -61 | -369 |
| Net profit | 0 | -247 | -124 | 15 | 8 | 131 | 111 | 455 | 86 | 487 | 65 | -1.668 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 446 | 24 | 303 | 284 | 230 | 154 | 188 | 1.753 | 2.874 | 5.885 | 7.032 | 9.316 |
| Equity | 180 | -67 | -191 | -176 | -168 | -36 | 75 | 1.029 | 1.556 | 2.043 | 2.108 | 4.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 587 | 1.581 | 1.322 |
| Short-term debt | 266 | 91 | 494 | 460 | 397 | 191 | 113 | 647 | 1.036 | 2.612 | 2.760 | 2.846 |
| Total debt | 266 | 91 | 494 | 460 | 397 | 191 | 113 | 667 | 1.056 | 3.199 | 4.340 | 4.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Founder | Founder | 2012 | — | — |
AG Founder | Founder | 2012 | — | — |
TG Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Profound Partners Next Gen ApS | Company | 25.0% | 25.0% | 2025 |
Holdingsen ApS | Company | 20.0% | 20.0% | 2025 |
KickAss Capital Holding ApS | Company | 10.0% | 10.0% | 2020 |
Kasper Brandt Holding ApS | Company | 5.0% | 5.0% | 2025 |
Loevehaard Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2021 | |
Profound Partners A/S | Company | 25.0% | 25.0% | 2024 |
This is a Company I/S v/ Brd. Gade | Company | 10.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Gade Larsen | Founder | 0 companies |
| Anna Gade Holdensen | Founder | 0 companies |
| Tue Gade Holdensen | Management | 0 companies |
| David Westmark Højelsen | Board of Directors | 0 companies |
| Steffen Pasgaard | Chairman | 0 companies |
| Søren Christiansen | Chairman | 0 companies |
| Alexandar Korsgaard Bruun | Board of Directors | 0 companies |