| Revenue | DKK 1,8M | -171% |
| EBITDA | DKK -8,4M | +51% |
| Net profit | DKK -8,2M | +64% |
| Total assets | DKK 16M | -33% |
| Equity | DKK -5,3M | -280% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 467 | 798 | 63 | -767 | -4.660 | -689 | -15.498 | -19.174 | -11.883 | -2.552 | 1.808 |
| Staff expenses | -0 | -574 | -2.346 | -2.757 | -3.677 | -6.046 | -7.038 | -9.024 | -16.553 | -24.011 | -14.443 | -10.171 |
| EBITDA | -26 | -106 | -1.548 | -2.694 | -4.444 | -10.706 | -7.727 | -24.522 | -35.727 | -35.894 | -16.995 | -8.363 |
| Depreciation & amort. | -67 | -178 | -357 | -962 | -468 | -462 | -412 | -271 | -326 | -653 | -934 | -934 |
| EBIT | -93 | -284 | -1.905 | -3.656 | -4.912 | -11.168 | -8.139 | -24.793 | -36.053 | -36.547 | -17.929 | -9.296 |
| Net financials | 0 | -23 | 19 | 8 | -1 | -295 | -396 | -401 | -235 | -3.167 | -10.394 | -1.403 |
| Profit before tax | -93 | -307 | -1.896 | -3.658 | -4.913 | -11.464 | -8.535 | -25.194 | -36.288 | -39.714 | -28.323 | -10.699 |
| Tax | -0 | -0 | -0 | -461 | -1.784 | -2.516 | -1.880 | -4.720 | -5.330 | -5.090 | -5.500 | -2.491 |
| Net profit | -93 | -307 | -1.896 | -3.197 | -3.129 | -8.948 | -6.656 | -20.474 | -30.958 | -34.625 | -22.823 | -8.208 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.300 | 4.476 | 4.566 | 6.618 | 11.893 | 7.739 | 9.550 | 90.289 | 62.431 | 31.309 | 24.079 | 16.050 |
| Equity | 2.275 | 4.217 | 3.447 | 5.464 | 9.876 | -1.568 | -1.941 | 77.898 | 43.295 | 8.677 | 2.931 | -5.275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.174 | 4.772 | 10.102 | 14.645 | 17.421 | 15.342 | 15.167 |
| Short-term debt | 25 | 259 | 1.119 | 1.154 | 2.017 | 7.133 | 6.719 | 2.290 | 4.491 | 5.211 | 5.806 | 6.158 |
| Total debt | 25 | 259 | 1.119 | 1.154 | 2.017 | 9.307 | 11.491 | 12.392 | 19.136 | 22.632 | 21.148 | 21.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Founder | Founder | 2014 | — | — |
GH Founder | Founder | 2014 | — | — |
LW Management | Management | 2022 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INMOLD A/S | Company | 10.0% | 10.0% | 2023 |
KH DK ApS | Company | 5.0% | 5.0% | 2026 |
Artha Sol A/S | Company | 5.0% | 5.0% | 2026 |
Amaz ApS | Company | 5.0% | 5.0% | 2020 |
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2015 |
adapa flexibles Denmark Slagelse A/S | Company | 5.0% | 5.0% | 2014 |
HELMS HOLDING A/S | Company | 5.0% | 5.0% | 2015 |
FONDEN SPRING NORDIC | Company | 10.0% | 10.0% | 2015 |
HENRIK PRANOV HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
HELIAC A/S | Company | 5.0% | 5.0% | 2018 |
Heliac D Holding Aps | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Matschuk | Founder | 0 companies |
| Guggi Heine Remme Kofod | Founder | 0 companies |
| Lars Wiggers Hyldgaard | Management | 0 companies |
| Henrik Jimenez Pranov | Chief Executive Officer | 0 companies |
| Lars Peder Madsen van Hauen | Board of Directors | 0 companies |
| Kristian Helms | Board of Directors | 0 companies |
| Bo Kristensen | Chairman | 0 companies |
| Tom Weidner | Board of Directors | 0 companies |
| Jan Severin Sølbæk | Board of Directors | 0 companies |
| Asger Hvidtfeldt Boye | Board of Directors | 0 companies |
| Lars Christian Christensen | Board of Directors | 0 companies |
| Eddie Allan Jensen | Board of Directors | 0 companies |
| Niels Ulrik Ottesen | Board of Directors | 0 companies |
| Lene Klingenberg | Chairman | 0 companies |
| Susanne Høegh Gjørup | Board of Directors | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Kristoffer Emil Eriksen | Board of Directors | 0 companies |
| Finn Mogensen | Board of Directors | 0 companies |
| Clement Christian Salung Petersen | Chairman | 0 companies |
| Anja Boisen | Board of Directors | 0 companies |
| Birgitte Bjerregaard | Board of Directors | 0 companies |