| Revenue | DKK 488K | +1211% |
| EBITDA | DKK 295K | +217% |
| Net profit | DKK -1,3M | -87% |
| Total assets | DKK 801K | -60% |
| Equity | DKK 439K | +14% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -68 | 107 | -101 | -684 | -715 | 92 | 37 | 488 |
| Staff expenses | -0 | -0 | -166 | -0 | -111 | -649 | -294 | -289 | -193 |
| EBITDA | -34 | -68 | -59 | -101 | -794 | -1.364 | -201 | -252 | 295 |
| Depreciation & amort. | -0 | -6 | -7 | -7 | -7 | -1 | -288 | -576 | -1.976 |
| EBIT | -34 | -74 | -66 | -108 | -801 | -1.365 | -489 | -828 | -1.681 |
| Net financials | 0 | -2 | -5 | -9 | -19 | -83 | -55 | -91 | -35 |
| Profit before tax | -34 | -76 | -71 | -117 | -820 | -1.449 | -544 | -919 | -1.715 |
| Tax | 2 | -2 | -17 | -24 | -205 | -318 | -118 | -202 | -376 |
| Net profit | -37 | -74 | -54 | -93 | -616 | -1.130 | -427 | -717 | -1.339 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35 | 56 | 117 | 82 | 485 | 1.172 | 2.500 | 1.983 | 801 |
| Equity | 13 | -60 | -115 | -207 | -823 | 297 | 1.101 | 384 | 439 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 116 | 232 | 289 | 1.308 | 876 | 1.399 | 1.599 | 362 |
| Total debt | 20 | 116 | 232 | 289 | 1.308 | 876 | 1.399 | 1.599 | 362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OneProgram ApS | Company | 50.0% | 50.0% | 2025 |
ML HOLDING INVEST ApS | Company | 33.3% | 33.3% | 2024 |
SN Consult Holding ApS | Company | 10.0% | 10.0% | 2022 |
Mindturn Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Frieboe Lundqvist | Management | 0 companies |
| Nebojsha Angelov | Board of Directors | 0 companies |
| Kim Østergaard | Chairman | 0 companies |