| Revenue | DKK 8,4M | -49% |
| EBITDA | DKK -1,9M | -120% |
| Net profit | DKK -5,7M | -222% |
| Total assets | DKK 58,9M | -4% |
| Equity | DKK 8,7M | -37% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.631 | 7.307 | 10.671 | 16.580 | 8.398 |
| Staff expenses | -1.082 | -2.005 | -4.252 | -6.938 | -5.696 |
| EBITDA | 1.549 | 5.302 | 6.093 | 9.502 | -1.929 |
| Depreciation & amort. | -22 | -446 | -572 | -1.165 | -1.882 |
| EBIT | 1.526 | 4.856 | 5.521 | 8.337 | -3.812 |
| Net financials | 5 | -758 | -513 | -2.300 | -3.291 |
| Profit before tax | 1.531 | 4.098 | 5.008 | 6.037 | -7.103 |
| Tax | 365 | 1.014 | 1.141 | 1.357 | -1.374 |
| Net profit | 1.166 | 3.084 | 3.868 | 4.680 | -5.728 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.430 | 20.132 | 33.736 | 61.092 | 58.918 |
| Equity | 2.831 | 5.915 | 9.613 | 13.928 | 8.735 |
| Long-term debt | 27 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.565 | 13.896 | 23.230 | 46.045 | 50.183 |
| Total debt | 4.592 | 13.896 | 23.230 | 46.045 | 50.183 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MD Founder | Founder | 2017 |
SL Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (2) | ||
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikala Dittlau Kjerulf | Founder | 0 companies |
| Søren Lauritsen | Management | 0 companies |
| Michael Østergaard Frandsen | Board of Directors | 0 companies |
| Hans Peter Storvang | Board of Directors | 0 companies |
| Ole Lauritsen | Board of Directors | 0 companies |
| Carsten Greiffenberg | Chairman | 0 companies |