| Revenue | DKK 12,2M | +68% |
| EBITDA | DKK 1,3M | +313% |
| Net profit | DKK 817K | +196% |
| Total assets | DKK 11M | +125% |
| Equity | DKK 1,2M | +197% |
| Employees | 39 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 864 | 1.612 | 1.976 | 2.059 | 2.695 | 4.685 | 5.616 | 7.231 | 12.182 |
| Staff expenses | -0 | -668 | -1.197 | -1.538 | -1.591 | -1.864 | -4.433 | -5.193 | -7.844 | -10.599 |
| EBITDA | 63 | 123 | 173 | 86 | 469 | 831 | 252 | 423 | -613 | 1.309 |
| Depreciation & amort. | -0 | -50 | -29 | -14 | -0 | -0 | -142 | -246 | -329 | -286 |
| EBIT | 63 | 72 | 144 | 72 | 469 | 831 | 111 | 177 | -942 | 1.023 |
| Net financials | 0 | -1 | -1 | -2 | -4 | -14 | -53 | -38 | 22 | -108 |
| Profit before tax | 63 | 71 | 143 | 70 | 465 | 817 | 57 | 139 | -920 | 915 |
| Tax | 15 | 16 | 31 | 15 | 103 | 188 | 17 | 40 | -65 | 98 |
| Net profit | 48 | 56 | 112 | 55 | 362 | 628 | 40 | 99 | -855 | 817 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63 | 211 | 491 | 560 | 1.042 | 4.599 | 8.259 | 6.849 | 4.910 | 11.034 |
| Equity | 48 | 104 | 215 | 256 | 618 | 1.131 | 1.171 | 1.271 | 415 | 1.232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 107 | 276 | 305 | 425 | 3.468 | 7.087 | 5.571 | 4.495 | 9.704 |
| Total debt | 15 | 107 | 276 | 305 | 425 | 3.468 | 7.087 | 5.571 | 4.495 | 9.704 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fremsyn A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 5.0% | 5.0% | 2020 | |
Fremsyn Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 5.0% | 5.0% | 2020 | |
Biogem A/S | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jensen | Chief Executive Officer | 0 companies |
| Nina Hamada Schwartz | Chief Executive Officer | 0 companies |
| Dan Haarh Madsen | Board of Directors | 0 companies |
| Martin Staal Boesgaard | Board of Directors | 0 companies |
| Lutz Hanns-Helmuth Steinhöfel | Board of Directors | 0 companies |
| Kim Lindsø Thelin | Board of Directors | 0 companies |
| Jens Toftegaard Andersen | Board of Directors | 0 companies |
| Knud Boesgaard Christensen | Chairman | 0 companies |