| Revenue | DKK 53M | -2% |
| EBITDA | DKK 12,5M | -7% |
| Net profit | DKK 10,5M | -5% |
| Total assets | DKK 79,9M | -32% |
| Equity | DKK 24M | +4% |
| Employees | 36 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -14.920 | -4.390 | 45.437 | 17.433 | 28.759 | 32.219 | 38.854 | 56.692 | 286.780 | 54.084 | 52.957 |
| Staff expenses | -12 | -2.480 | -8.808 | -27.528 | -16.221 | -18.407 | -23.212 | -34.670 | -45.787 | -44.469 | -40.618 | -40.493 |
| EBITDA | -160 | -17.399 | -13.198 | 17.909 | 1.212 | 10.345 | 8.960 | 4.184 | 10.905 | 12.910 | 13.465 | 12.463 |
| Depreciation & amort. | -74 | -1.813 | -3.790 | -8.944 | -42 | -17 | -15 | -15 | -21 | -140 | -210 | -244 |
| EBIT | -234 | -19.212 | -16.988 | 8.965 | 1.170 | 10.328 | 8.945 | 4.168 | 10.884 | 12.770 | 13.255 | 12.219 |
| Net financials | 0 | -204 | -7.227 | -5.801 | 1.975 | 1.325 | 276 | 225 | -258 | -291 | 895 | 1.274 |
| Profit before tax | -234 | -19.416 | -24.215 | 3.165 | 3.145 | 11.653 | 9.222 | 4.394 | 10.626 | 12.479 | 14.150 | 13.493 |
| Tax | -57 | -2.490 | -2.371 | 1.030 | -0 | 707 | 8.146 | 3.339 | 228 | 3.033 | 3.145 | 3.004 |
| Net profit | -177 | -16.926 | -21.844 | 2.134 | 3.145 | 10.946 | 1.076 | 1.054 | 10.398 | 9.446 | 11.005 | 10.489 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.805 | 18.359 | 18.537 | 37.896 | 46.272 | 89.494 | 43.966 | 40.423 | 109.274 | 103.073 | 116.927 | 79.877 |
| Equity | 3.593 | -6.267 | -1.733 | 8.734 | 11.878 | 22.825 | 23.901 | 26.378 | 52.275 | 25.221 | 23.160 | 24.015 |
| Long-term debt | 0 | 3.298 | 3.501 | 7.050 | 4.700 | 1.323 | 919 | 2.799 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.519 | 21.328 | 16.770 | 22.112 | 29.694 | 65.347 | 19.147 | 11.246 | 57.000 | 77.831 | 93.748 | 55.862 |
| Total debt | 1.519 | 24.626 | 20.270 | 29.162 | 34.394 | 66.669 | 20.066 | 14.045 | 57.000 | 77.831 | 93.748 | 55.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MQ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JG Management | Management | 2014 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
Heartcore Capital Fund II K/S | Company | 5.0% | 5.0% | 2014 |
New Chapter ApS | Company | 33.3% | 33.3% | 2014 |
PreSeed Ventures A/S | Company | 10.0% | 10.0% | 2014 |
SEED CAPITAL DENMARK II K/S | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Qvist Strunge | Chief Executive Officer | 0 companies |
| Jørgen Gosvig | Management | 0 companies |
| Rasmus Højlund Lindstrøm | Chief Executive Officer | 0 companies |
| Åse Mikaela Eriksson | Board of Directors | 0 companies |
| Rustan Jehangir Panday | Chairman | 0 companies |
| Åse Mikaela Eriksson | Chairman | 0 companies |
| Ulla Brockenhuus-Schack | Board of Directors | 0 companies |
| Sofie Maria Zettergren | Board of Directors | 0 companies |
| Rune Illum Vendler | Board of Directors | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Maria Josefin Johansson | Board of Directors | 0 companies |
| Svend Erik Thomsen | Board of Directors | 0 companies |
| Per Jonas Tellander | Board of Directors | 0 companies |
| Ricki Boye | Board of Directors | 0 companies |
| Jesper Johansen | Chairman | 0 companies |
| Claus Wamsler-Nielsen | Chairman | 0 companies |
| Jakob Ekkelund | Board of Directors | 0 companies |
| Anette Wad | Board of Directors | 0 companies |
| Karl Jonas Olson | Board of Directors | 0 companies |
| Petter Tobias Andersson | Board of Directors | 0 companies |