| Revenue | DKK -1,3M | -46% |
| EBITDA | DKK -3,8M | -4% |
| Net profit | DKK -2,8M | +29% |
| Total assets | DKK 8M | -15% |
| Equity | DKK 5,6M | -34% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.576 | -3.285 | -3.356 | -2.227 | -1.388 | -745 | -1.107 | -2.461 | -1.319 |
| Staff expenses | -278 | -676 | -9 | -2 | -0 | -438 | -842 | -1.154 | -2.454 |
| EBITDA | -1.854 | -3.961 | -3.365 | -2.229 | -1.388 | -1.183 | -1.948 | -3.615 | -3.773 |
| Depreciation & amort. | -16 | -60 | -60 | -51 | -12 | -5 | -0 | -0 | -137 |
| EBIT | -1.870 | -4.022 | -3.426 | -2.279 | -1.399 | -1.188 | -1.948 | -3.615 | -3.911 |
| Net financials | -94 | -563 | -744 | -1.018 | -9.757 | -1.944 | -2.195 | -1.617 | -84 |
| Profit before tax | -1.964 | -4.585 | -4.169 | -3.297 | -11.156 | -3.132 | -4.143 | -5.232 | -3.994 |
| Tax | -340 | -691 | -570 | -321 | -235 | -274 | -977 | -1.237 | -1.150 |
| Net profit | -1.624 | -3.894 | -3.599 | -2.977 | -10.921 | -2.858 | -3.166 | -3.995 | -2.845 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.212 | 5.315 | 5.863 | 7.403 | 1.151 | 785 | 2.062 | 9.416 | 8.044 |
| Equity | -1.574 | -5.468 | -9.067 | -12.044 | -22.965 | -25.823 | -28.874 | 8.488 | 5.643 |
| Long-term debt | 3.739 | 10.657 | 14.809 | 19.259 | 23.958 | 26.386 | 30.659 | 417 | 137 |
| Short-term debt | 47 | 126 | 121 | 188 | 158 | 222 | 276 | 511 | 2.263 |
| Total debt | 3.785 | 10.783 | 14.930 | 19.446 | 24.116 | 26.608 | 30.935 | 928 | 2.400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Founder | Founder | 2016 | — | — |
RS Founder | Founder | 2016 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MC MidCo ApS | Company | 100.0% | 100.0% | 2026 |
MC TopCo ApS | Company | 100.0% | 100.0% | 2026 |
RPS Holdings IVS | Company | 33.3% | 33.3% | 2016 |
KBC United IV ApS | Company | 10.0% | 10.0% | 2024 |
Rhys Holdings ApS | Company | 10.0% | 10.0% | 2022 |
GATE Invest ApS | Company | 33.3% | 33.3% | 2024 |
KBC Electron V ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Rhys Hopkins | Founder | 0 companies |
| Rayk-Peter Schaufl | Founder | 0 companies |
| Morten Ratje | Chief Executive Officer | 0 companies |
| Thomas Kirk Albert | Chairman | 0 companies |
| Peter Westergaard Christensen | Board of Directors | 0 companies |