| Revenue | DKK 6,3M | +23% |
| EBITDA | DKK 3,4M | +32% |
| Net profit | DKK 2M | +45% |
| Total assets | DKK 9,4M | +24% |
| Equity | DKK 3,6M | +18% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 0 | 0 | -4 | 0 | -4 | 0 | 4.224 | 4.364 | 5.090 | 6.272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.389 | -2.435 | -2.474 | -2.831 |
| EBITDA | -1 | 0 | 0 | -4 | 0 | -4 | 0 | 2.836 | 1.904 | 2.616 | 3.441 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -480 | -679 | -623 | -654 |
| EBIT | -1 | 0 | 0 | -4 | 0 | -4 | 0 | 2.355 | 1.225 | 1.993 | 2.787 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55 | -123 | -175 | -153 |
| Profit before tax | -1 | 0 | 0 | -4 | 0 | -4 | 0 | 2.300 | 1.102 | 1.819 | 2.634 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 496 | 248 | 407 | 594 |
| Net profit | -1 | 0 | 0 | -4 | 0 | -4 | 0 | 1.804 | 854 | 1.411 | 2.040 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.752 | 7.925 | 7.582 | 9.437 |
| Equity | -1 | -1 | -1 | -5 | -5 | -9 | -9 | 2.795 | 2.449 | 3.060 | 3.601 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.617 | 2.225 | 1.953 | 1.726 |
| Short-term debt | 1 | 1 | 1 | 5 | 5 | 9 | 9 | 2.208 | 3.180 | 2.520 | 4.102 |
| Total debt | 1 | 1 | 1 | 5 | 5 | 9 | 9 | 4.824 | 5.405 | 4.472 | 5.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2022 | — | — |
XA Founder | Founder | 2015 | — | — |
MN Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mido Invest ApS | Company | 33.3% | 33.3% | 2023 |
FACIUS INVEST ApS | Company | 25.0% | 25.0% | 2025 |
Larsen Invest 2023 ApS | Company | 25.0% | 25.0% | 2025 |
Selskabet af 23. november 2020 ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Lauritsen | Management | 0 companies |
| Xenia Annelise Grigat | Founder | 0 companies |
| Mikael Nielsen | Management | 0 companies |
| Dorte Nørgaard Nielsen | Board of Directors | 0 companies |
| Lars Facius | Chairman | 0 companies |
| Jette Bust Facius | Board of Directors | 0 companies |
| Thomas Larsen | Board of Directors | 0 companies |