| Revenue | DKK -7,2M | -76% |
| EBITDA | DKK -44,5M | +29% |
| Net profit | DKK -57M | +11% |
| Total assets | DKK 33,5M | -49% |
| Equity | DKK -66,1M | -629% |
| Employees | 20 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -139 | -63 | -11.651 | -2.330 | -17.384 | -29.817 | -7.221 |
| Staff expenses | -0 | -0 | -0 | -0 | -16.045 | -22.164 | -23.244 | -17.393 |
| EBITDA | -9 | -139 | -63 | -11.651 | -56.820 | -80.516 | -62.543 | -44.500 |
| Depreciation & amort. | -0 | -0 | -0 | -200 | -806 | -1.570 | -2.128 | -10.187 |
| EBIT | -9 | -139 | -63 | -11.851 | -57.627 | -82.085 | -64.671 | -54.686 |
| Net financials | 0 | 3 | -21 | -5 | -2.613 | -1.787 | -206 | -2.962 |
| Profit before tax | -9 | -136 | -84 | -11.856 | -60.240 | -83.873 | -64.878 | -57.649 |
| Tax | -0 | -0 | -38 | -1.236 | -680 | -1.086 | -582 | -601 |
| Net profit | -9 | -136 | -46 | -10.620 | -59.560 | -82.786 | -64.295 | -57.048 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 819 | 1.219 | 1.913 | 34.761 | 60.406 | 118.465 | 66.251 | 33.476 |
| Equity | 791 | 654 | 608 | 12.721 | -52.794 | 47.263 | -9.069 | -66.117 |
| Long-term debt | 0 | 393 | 243 | 83 | 20.798 | 21.725 | 19.587 | 13.734 |
| Short-term debt | 28 | 172 | 1.062 | 21.956 | 92.402 | 49.477 | 55.733 | 85.858 |
| Total debt | 28 | 565 | 1.305 | 22.039 | 113.200 | 71.202 | 75.319 | 99.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2026 | — | — |
AD Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
Reform Holding ApS | Company | 25.0% | 25.0% | 2025 |
B2 Holding 2018 ApS | Company | 10.0% | 10.0% | 2025 |
Danmarks Eksport- og Investeringsfond | Company | 15.0% | 15.0% | 2023 |
VÆKSTFONDEN | Company | 10.0% | 10.0% | 2022 |
Vækstfonden Growth K/S | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Hvelplund | Management | 0 companies |
| Anders Dalskov | Management | 0 companies |
| Mads Lacoppidan | Board of Directors | 0 companies |
| Rebekka Bay Rasmussen | Board of Directors | 0 companies |
| Michael Andersen | Board of Directors | 0 companies |
| Virginie Birade | Board of Directors | 0 companies |
| Amélie Gosselin-Furno | Chairman | 0 companies |
| Erik Balck Sørensen | Board of Directors | 0 companies |
| Peter Andreas Bonnén | Board of Directors | 0 companies |
| Jeppe Christensen | Board of Directors | 0 companies |
| Allan Dam Nielsen | Board of Directors | 0 companies |
| Frédéric Olivier Biousse | Board of Directors | 0 companies |
| Morten Falkenberg | Chairman | 0 companies |