| Revenue | DKK 1M | +59% |
| EBITDA | DKK 67K | +129% |
| Net profit | DKK 18K | +110% |
| Total assets | DKK 719K | +34% |
| Equity | DKK 164K | +12% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 36 | 254 | 1.948 | -157 | 1.910 | 1.554 | 655 | 1.038 |
| Staff expenses | -0 | -172 | -153 | -1.280 | -1.791 | -1.484 | -1.977 | -883 | -971 |
| EBITDA | 31 | -135 | 102 | 629 | -1.949 | 426 | -423 | -229 | 67 |
| Depreciation & amort. | -0 | -1 | -4 | -15 | -0 | -2 | -7 | -9 | -8 |
| EBIT | 31 | -136 | 98 | 614 | -1.949 | 424 | -430 | -238 | 59 |
| Net financials | -3 | -2 | -1 | -16 | -16 | -5 | 2 | 6 | -36 |
| Profit before tax | 28 | -138 | 97 | 599 | -1.965 | 418 | -428 | -232 | 23 |
| Tax | 6 | -0 | -0 | 123 | -432 | 104 | -94 | -51 | 5 |
| Net profit | 22 | -138 | 97 | 476 | -1.533 | 315 | -335 | -181 | 18 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86 | 29 | 76 | 3.888 | 1.452 | 2.034 | 1.471 | 539 | 719 |
| Equity | 72 | -66 | 30 | 2.631 | 1.099 | 1.413 | 1.079 | 146 | 164 |
| Long-term debt | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 116 |
| Short-term debt | 14 | 96 | 46 | 1.230 | 354 | 621 | 393 | 393 | 439 |
| Total debt | 14 | 96 | 46 | 1.257 | 354 | 621 | 393 | 393 | 556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSEM Holding ApS | Company | 50.0% | 50.0% | 2026 |
Trifork Labs ApS | Company | 33.3% | 33.3% | 2024 |
TRIFORK A/S | Company | 33.3% | 33.3% | 2024 |
Nimi Holding ApS | Company | 5.0% | 5.0% | 2024 |
NOAC Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kartheeban Nagenthiraja | Chief Executive Officer | 0 companies |
| Mads Havgaard Mikkelsen | Chief Executive Officer | 0 companies |
| Chresten Plinius | Chairman | 0 companies |
| Søren Wulf Eskildsen | Chairman | 0 companies |
| Simon Algrensen Christensen | Board of Directors | 0 companies |
| Niels Kjær-Richardt | Board of Directors | 0 companies |