| Revenue | DKK -1M | -738% |
| EBITDA | DKK -7,7M | -2009% |
| Net profit | DKK -9,9M | -1378% |
| Total assets | DKK 30,4M | +194% |
| Equity | DKK 16,6M | +264% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -12 | -405 | -1.877 | -4.103 | -1.684 | 678 | 164 | -1.050 |
| Staff expenses | -178 | -0 | -742 | -523 | -1.044 | -1.049 | -2.265 | -530 | -6.663 |
| EBITDA | -195 | -12 | -1.147 | -2.399 | -5.146 | -2.734 | -1.587 | -366 | -7.712 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -624 | -684 | -1.696 | -169 | -2.535 |
| EBIT | -195 | -12 | -1.147 | -2.399 | -5.771 | -3.418 | -3.282 | -534 | -10.247 |
| Net financials | -17 | -25 | 20 | -126 | -508 | -418 | -1.331 | -137 | -800 |
| Profit before tax | -212 | -37 | -1.127 | -2.526 | -6.279 | -3.836 | -4.613 | -671 | -11.048 |
| Tax | -43 | -4 | -106 | -141 | -546 | -819 | -719 | -0 | -1.129 |
| Net profit | -169 | -33 | -1.021 | -2.384 | -5.733 | -3.017 | -3.894 | -671 | -9.919 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 64 | 230 | 8.238 | 4.033 | 6.928 | 10.633 | 10.346 | 30.432 |
| Equity | -69 | -102 | -1.124 | -2.425 | -8.158 | -7.347 | -11.240 | -10.086 | 16.590 |
| Long-term debt | 0 | 0 | 0 | 10.474 | 10.288 | 10.123 | 17.714 | 16.027 | 3.614 |
| Short-term debt | 178 | 166 | 1.353 | 189 | 1.903 | 4.152 | 4.159 | 4.405 | 10.228 |
| Total debt | 178 | 166 | 1.353 | 10.663 | 12.191 | 14.274 | 21.873 | 20.432 | 13.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
North Ventures Fund I K/S | Company | 10.0% | 10.0% | 2024 |
RYGÅRD CONSULTING ApS | Company | 5.0% | 5.0% | 2024 |
KJERULF FINANS ApS | Company | 5.0% | 5.0% | 2024 |
ApS FALKENHØJ | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andreas Fornander | Chief Executive Officer | 0 companies |
| Niilo Johannes Fredrikson | Chairman | 0 companies |
| Susanne Bechmann Holse | Board of Directors | 0 companies |
| Ole Andersen | Chairman | 0 companies |
| Ulrik Bo Larsen | Board of Directors | 0 companies |
| Marc Gregor Breitfeld | Board of Directors | 0 companies |
| Mikkel Rørvig | Board of Directors | 0 companies |