| Revenue | DKK 6M | +303% |
| EBITDA | DKK 3,2M | +436% |
| Net profit | DKK 1,8M | +298% |
| Total assets | DKK 12,7M | +47% |
| Equity | DKK 3,7M | +415% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -546 | -654 | 332 | 1.518 | 1.594 | 1.901 | -356 | 1.482 | 5.974 |
| Staff expenses | -432 | -1.512 | -2.423 | -3.152 | -2.442 | -2.477 | -2.898 | -2.425 | -2.808 |
| EBITDA | -979 | -2.166 | -2.092 | -1.634 | -848 | -576 | -3.254 | -943 | 3.165 |
| Depreciation & amort. | -1 | -673 | -1.283 | -1.450 | -1.346 | -2.093 | -22 | -32 | -31 |
| EBIT | -979 | -2.839 | -3.374 | -3.084 | -2.194 | -2.669 | -3.276 | -976 | 3.134 |
| Net financials | -3 | -261 | -333 | -341 | -340 | -532 | -706 | -854 | -804 |
| Profit before tax | -982 | -3.101 | -3.708 | -3.425 | -2.534 | -3.201 | -3.982 | -1.830 | 2.330 |
| Tax | -185 | -644 | -766 | -774 | -664 | -562 | -362 | -913 | 513 |
| Net profit | -797 | -2.457 | -2.942 | -2.651 | -1.870 | -2.639 | -3.620 | -917 | 1.817 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.854 | 4.720 | 4.945 | 4.958 | 6.576 | 6.457 | 7.908 | 8.599 | 12.674 |
| Equity | 3.853 | 2.891 | 1.374 | 1.473 | 1.829 | 650 | -1.020 | -1.186 | 3.731 |
| Long-term debt | 0 | 1.518 | 2.636 | 2.726 | 4.202 | 4.456 | 7.208 | 7.896 | 5.907 |
| Short-term debt | 345 | 49 | 935 | 760 | 545 | 1.351 | 1.720 | 1.889 | 3.036 |
| Total debt | 345 | 1.567 | 3.571 | 3.486 | 4.747 | 5.807 | 8.928 | 9.785 | 8.943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS Invest Kolding ApS | Company | 50.0% | 50.0% | 2026 |
FOGED HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
HSD Invest ApS | Company | 10.0% | 10.0% | 2023 |
Warrer-Schmitz ApS | Company | 5.0% | 5.0% | 2025 |
Mikkel Qvistgaard Holding ApS | Company | 5.0% | 5.0% | 2019 |
HAAGEN HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2016 |
BANANAS HAVE APPEAL HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
EQUILIBRIA ApS | Company | 5.0% | 5.0% | 2020 |
ROSENBAEK DEVELOPMENT ApS | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2017 | |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2020 |
DailyWatch ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Alexander Meijer | Chief Executive Officer | 0 companies |
| Henrik Skjødt Dideriksen | Chief Executive Officer | 0 companies |
| Rasmus Bang Hoeks | Management | 0 companies |
| Jonathan Kamstrup Tonnesen | Board of Directors | 0 companies |
| Alexander Rosenbæk | Board of Directors | 0 companies |
| Henrik Haagen | Board of Directors | 0 companies |
| Mikkel Qvistgaard Lund | Board of Directors | 0 companies |
| Frank Foged Birkegaard | Board of Directors | 0 companies |
| Jens Chresten Kolding Søndergaard | Chairman | 0 companies |
| Martin Skouboe | Board of Directors | 0 companies |
| Jonas Warrer | Board of Directors | 0 companies |