| Revenue | DKK 5,3M | +47% |
| EBITDA | DKK 1,3M | +434% |
| Net profit | DKK 861K | +321% |
| Total assets | DKK 2,6M | +63% |
| Equity | DKK 925K | +1347% |
| Employees | 12 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.327 | 2.178 | 2.865 | 2.258 | 2.245 | 2.849 | 4.895 | 4.337 | 3.615 | 5.331 |
| Staff expenses | -2.192 | -2.151 | -2.345 | -2.022 | -2.044 | -2.468 | -3.744 | -4.179 | -3.995 | -4.062 |
| EBITDA | 135 | 27 | 521 | 236 | 202 | 381 | 1.051 | 158 | -379 | 1.269 |
| Depreciation & amort. | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -111 | -115 | -116 |
| EBIT | 135 | 27 | 521 | 236 | 202 | 381 | 1.051 | 47 | -495 | 1.153 |
| Net financials | -4 | -1 | -1 | 4 | -4 | -3 | -15 | -12 | -3 | -45 |
| Profit before tax | 131 | 26 | 519 | 240 | 198 | 378 | 1.036 | 35 | -498 | 1.108 |
| Tax | 30 | 10 | 116 | 54 | 44 | 56 | 228 | 9 | -107 | 248 |
| Net profit | 101 | 15 | 403 | 186 | 154 | 322 | 807 | 26 | -390 | 861 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 989 | 645 | 1.228 | 998 | 1.220 | 2.135 | 2.881 | 2.175 | 1.580 | 2.569 |
| Equity | 101 | 116 | 519 | 236 | 204 | 171 | 978 | 504 | 64 | 925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 888 | 529 | 708 | 762 | 1.016 | 1.964 | 1.903 | 1.662 | 1.516 | 1.601 |
| Total debt | 888 | 529 | 708 | 762 | 1.016 | 1.964 | 1.903 | 1.662 | 1.516 | 1.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2015 | — | — |
SZ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
NH Management | Management | 2021 | — | — |
RR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TDamgaard ApS | Company | 50.0% | 50.0% | 2024 |
MIDI06 ApS | Company | 50.0% | 50.0% | 2024 |
Calfi Holding ApS | Company | 20.0% | 20.0% | 2021 |
Human-IT ApS | Company | 20.0% | 20.0% | 2021 |
CURABIS ApS | Company | 50.0% | 50.0% | 2023 |
Evive ApS | Company | 33.3% | 33.3% | 2024 |
GRACHT ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Francois Knudsen | Founder | 0 companies |
| Steffen Zwicki Meulengracht | Chief Executive Officer | 0 companies |
| Torsten Damgaard | Chief Executive Officer | 0 companies |
| Niels Hennebjerg | Management | 0 companies |
| Rasmus Rübner Adolph | Chief Executive Officer | 0 companies |
| Peter Bogner Grunnet | Chief Executive Officer | 0 companies |
| Michael Dieringer | Chairman | 0 companies |