| Revenue | DKK 1,6M | -38% |
| EBITDA | DKK -6,2M | -37% |
| Net profit | DKK -11,3M | -150% |
| Total assets | DKK 36,3M | -3% |
| Equity | DKK 2,3M | -63% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 600 | 1.175 | 1.702 | 1.077 | 1.911 | 2.629 | 8.045 | 2.609 | 1.610 |
| Staff expenses | -141 | -644 | -2.132 | -2.881 | -3.472 | -4.075 | -4.371 | -4.699 | -7.132 | -7.799 |
| EBITDA | -77 | -44 | -956 | -1.179 | -2.395 | -2.164 | -1.742 | 3.346 | -4.523 | -6.190 |
| Depreciation & amort. | -0 | 0 | 9 | -243 | -1.051 | -1.580 | -2.074 | -2.706 | -1.463 | -3.019 |
| EBIT | -77 | -44 | -965 | -1.422 | -3.446 | -3.743 | -3.815 | 641 | -5.986 | -9.209 |
| Net financials | -1 | -3 | -5 | -33 | -17 | 2.943 | 79 | -24 | -59 | -1.111 |
| Profit before tax | -78 | -47 | -970 | -1.454 | -3.462 | -801 | -3.736 | 617 | -6.045 | -10.320 |
| Tax | -19 | -10 | -215 | -320 | -797 | -505 | -1.236 | -279 | -1.538 | 964 |
| Net profit | -59 | -37 | -756 | -1.134 | -2.665 | -296 | -2.500 | 895 | -4.507 | -11.284 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 444 | 1.235 | 7.194 | 15.396 | 17.743 | 22.218 | 26.736 | 33.831 | 37.558 | 36.260 |
| Equity | 13 | -19 | 1.256 | 4.409 | 1.744 | 3.582 | 3.529 | 9.680 | 6.085 | 2.258 |
| Long-term debt | 307 | 1.032 | 3.626 | 4.218 | 5.670 | 4.828 | 4.879 | 4.395 | 6.286 | 9.866 |
| Short-term debt | 112 | 87 | 1.656 | 5.389 | 8.686 | 12.409 | 16.897 | 18.461 | 24.288 | 22.284 |
| Total debt | 419 | 1.119 | 5.282 | 9.607 | 14.357 | 17.237 | 21.775 | 22.857 | 30.574 | 32.150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MB Management | Management | 2014 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AM Management | Management | 2014 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AM | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENEMÆRKET HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
Kick Green Invest ApS | Company | 10.0% | 10.0% | 2024 |
LM CONSULT ApS | Company | 5.0% | 5.0% | 2022 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
PA SMITH ApS | Company | 5.0% | 5.0% | 2021 |
SOKI HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gordon Andersen | Chief Executive Officer | 0 companies |
| Morten Brun Madsen | Management | 0 companies |
| Søren Skovgaard Bødker | Chief Executive Officer | 0 companies |
| Adélio Miguel Magalhães Mendes | Management | 0 companies |
| Poul Bøje Schou | Chief Executive Officer | 0 companies |
| Adélio Miguel Magalhães Mendes | Founder | 0 companies |
| Kim Gardø Christensen | Board of Directors | 0 companies |
| Anders Bentien | Board of Directors | 0 companies |
| Peter Aaby Smith | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Mads Villefrance Salling-Mortensen | Board of Directors | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Ole Lysgård Madsen | Chairman | 0 companies |