| Revenue | DKK 33,7M | +3% |
| EBITDA | DKK 2,2M | -34% |
| Net profit | DKK 2,3M | -28% |
| Total assets | DKK 18M | -8% |
| Equity | DKK 3,3M | -17% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.655 | 13.547 | 15.139 | 18.054 | 36.166 | 50.241 | 58.994 | 73.004 | 58.786 | 32.820 | 33.738 |
| Staff expenses | -2.554 | -3.690 | -2.569 | -2.746 | -3.092 | -3.370 | -3.515 | -4.578 | -4.106 | -4.506 | -4.676 |
| EBITDA | 202 | 247 | 87 | 185 | 666 | 861 | 1.273 | 6.476 | 4.748 | 3.376 | 2.216 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 202 | 247 | 87 | 185 | 666 | 861 | 1.273 | 6.476 | 4.748 | 3.376 | 2.216 |
| Net financials | -109 | 108 | 26 | -10 | -2 | -10 | -27 | -83 | 43 | 848 | 855 |
| Profit before tax | 93 | 337 | 113 | 175 | 664 | 851 | 1.246 | 6.393 | 4.790 | 4.223 | 3.071 |
| Tax | 23 | 76 | 46 | 41 | 150 | 198 | 284 | 1.432 | 1.069 | 951 | 728 |
| Net profit | 70 | 262 | 67 | 134 | 514 | 654 | 962 | 4.961 | 3.721 | 3.272 | 2.343 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.684 | 2.161 | 2.429 | 5.040 | 3.936 | 9.549 | 15.103 | 21.712 | 18.952 | 19.566 | 18.012 |
| Equity | 120 | 382 | 349 | 343 | 757 | 1.211 | 1.873 | 6.834 | 4.555 | 3.927 | 3.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.285 | 1.302 | 5.118 | 3.118 | 0 | 2.599 |
| Short-term debt | 1.564 | 1.779 | 2.079 | 4.697 | 3.179 | 7.053 | 11.928 | 9.761 | 11.280 | 15.639 | 12.143 |
| Total debt | 1.564 | 1.779 | 2.079 | 4.697 | 3.179 | 8.338 | 13.230 | 14.878 | 14.397 | 15.639 | 14.742 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JØ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MF Management | Management | 2015 | — | — |
MF Founder | Founder | 2015 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tonomme Holding ApS | Company | 33.3% | 33.3% | 2023 |
Joslin Holding ApS | Company | 33.3% | 33.3% | 2023 |
TCPF Holding ApS | Company | 25.0% | 25.0% | 2023 |
INCASE NORDIC HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Ørneborg Pedersen | Chief Executive Officer | 0 companies |
| Mark Francis Quinn | Management | 0 companies |
| Mark Francis Quinn | Founder | 0 companies |
| Jan Manfeld Hansen | Chief Executive Officer | 0 companies |
| Thomas Hartmann Johansen | Chairman | 0 companies |