| Revenue | DKK 20,2M | +148% |
| EBITDA | DKK 1,7M | +211% |
| Net profit | DKK -4,8M | +42% |
| Total assets | DKK 26,4M | +74% |
| Equity | DKK -10,9M | +22% |
| Employees | 28 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -905 | -769 | -50 | 784 | 678 | 2.617 | 1.582 | 763 | 3.336 | 8.641 | 8.134 | 20.192 |
| Staff expenses | -299 | -645 | -738 | -2.199 | -3.519 | -4.734 | -6.066 | -8.959 | -13.436 | -8.232 | -9.626 | -18.534 |
| EBITDA | -1.203 | -1.414 | -788 | -1.415 | -2.842 | -2.117 | -4.484 | -8.196 | -10.100 | 409 | -1.491 | 1.658 |
| Depreciation & amort. | -0 | -0 | -874 | -1.187 | -1.356 | -2.277 | -3.240 | -4.256 | -5.105 | -4.567 | -4.481 | -5.605 |
| EBIT | -1.203 | -1.414 | -1.662 | -2.602 | -4.198 | -4.394 | -7.724 | -12.452 | -15.205 | -4.158 | -5.973 | -3.948 |
| Net financials | -6 | -222 | -275 | -325 | -958 | -1.036 | -1.343 | -1.380 | -1.774 | -1.691 | -2.299 | -879 |
| Profit before tax | -572 | -734 | -1.937 | -2.927 | -5.156 | -5.430 | -9.067 | -13.832 | -16.979 | -5.850 | -8.272 | -4.827 |
| Tax | 319 | 450 | -419 | -640 | -1.099 | -1.208 | -2.090 | -925 | -722 | -0 | -0 | -0 |
| Net profit | -890 | -1.185 | -1.518 | -2.287 | -4.057 | -4.222 | -6.977 | -12.907 | -16.258 | -5.850 | -8.272 | -4.827 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.896 | 10.786 | 9.217 | 8.552 | 13.721 | 16.822 | 28.540 | 27.828 | 22.949 | 20.063 | 15.144 | 26.393 |
| Equity | 3.138 | 6.378 | 4.860 | 2.573 | 3.250 | 2.657 | 10.101 | 6.755 | -837 | -5.666 | -13.938 | -10.935 |
| Long-term debt | 753 | 3.000 | 3.000 | 2.705 | 7.004 | 7.436 | 13.119 | 13.455 | 17.056 | 18.330 | 19.949 | 16.078 |
| Short-term debt | 479 | 644 | 508 | 2.765 | 3.251 | 6.295 | 5.320 | 7.618 | 6.730 | 7.400 | 9.134 | 21.249 |
| Total debt | 1.232 | 3.644 | 3.508 | 5.470 | 10.255 | 13.731 | 18.439 | 21.072 | 23.786 | 25.730 | 29.082 | 37.327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4b Capital ApS | Company | 50.0% | 50.0% | 2025 |
MYCONSULTINGPARTNER ApS | Company | 10.0% | 10.0% | 2025 |
V.N. Holding ApS | Company | 5.0% | 5.0% | 2025 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2015 |
JFS HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
KMS INVEST ApS | Company | 5.0% | 5.0% | 2022 |
Den Midtjyske Iværksætterfond | Company | 5.0% | 5.0% | 2023 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2022 |
ØLLGAARD INVEST ApS | Company | 5.0% | 5.0% | 2025 |
THP ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jensen Øllgaard | Management | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Vagn Knude Nielsen | Board of Directors | 0 companies |
| Michael Rasmussen | Board of Directors | 0 companies |
| Kent Mousten Sørensen | Board of Directors | 0 companies |
| Jens Chresten Kolding Søndergaard | Board of Directors | 0 companies |
| Michael Offersøy Nielsen | Board of Directors | 0 companies |
| Christian Hvashøj Schaarup | Board of Directors | 0 companies |
| Mikael Boyum | Chairman | 0 companies |
| Lars Samuelsen | Board of Directors | 0 companies |
| Niels Poulsen Stenfeldt | Chairman | 0 companies |