| Revenue | DKK 4,9M | +413% |
| EBITDA | DKK -13,2M | -15% |
| Net profit | DKK -15,7M | -22% |
| Total assets | DKK 18,9M | +40% |
| Equity | DKK -13,2M | -621% |
| Employees | 27 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -345 | -469 | 1.674 | 3.510 | 4.686 | 964 | 4.941 |
| Staff expenses | -786 | -1.151 | -3.767 | -3.809 | -5.554 | -12.409 | -18.154 |
| EBITDA | -1.131 | -1.620 | -2.092 | -299 | -868 | -11.445 | -13.213 |
| Depreciation & amort. | -147 | -428 | -746 | -1.021 | -1.383 | -1.629 | -2.084 |
| EBIT | -1.278 | -2.048 | -2.839 | -1.320 | -2.251 | -13.075 | -15.297 |
| Net financials | -33 | 183 | -196 | -252 | -192 | -661 | -1.374 |
| Profit before tax | -1.311 | -1.865 | -3.035 | -1.571 | -2.442 | -13.736 | -16.671 |
| Tax | -293 | -414 | -529 | -423 | -559 | -835 | -991 |
| Net profit | -1.018 | -1.451 | -2.506 | -1.149 | -1.883 | -12.901 | -15.680 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.669 | 5.987 | 8.367 | 8.243 | 8.881 | 13.476 | 18.891 |
| Equity | 1.624 | 2.165 | 1.159 | 11 | 559 | 2.524 | -13.156 |
| Long-term debt | 0 | 0 | 3.848 | 4.092 | 3.974 | 6.596 | 21.191 |
| Short-term debt | 1.020 | 3.781 | 3.360 | 4.140 | 4.348 | 4.356 | 10.856 |
| Total debt | 1.020 | 3.781 | 7.208 | 8.232 | 8.322 | 10.952 | 32.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
FB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2023 | |
ENERGISK A/S | Company | 15.0% | 15.0% | 2023 |
M.V. Jørgensen Holding ApS | Company | 10.0% | 10.0% | 2020 |
Letgo ApS | Company | 10.0% | 10.0% | 2020 |
SideBySide ApS | Company | 5.0% | 5.0% | 2017 |
patentrenewal.com ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 5.0% | 5.0% | 2018 | |
Energisk IT ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
Hawera Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2018 | |
ExO Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Viborg Jørgensen | Chief Executive Officer | 0 companies |
| Frederik Badstue Wagner | Management | 0 companies |
| Tommy Frejlev Andersen | Chairman | 0 companies |
| Jesper Ohrt Juel Jensen | Board of Directors | 0 companies |
| Mads Johnsen | Chairman | 0 companies |
| Jørgen Rosenlund Nielsen | Board of Directors | 0 companies |
| Mathias Fredrik Albert Wehtje | Board of Directors | 0 companies |
| Juha-Pekka Arala | Board of Directors | 0 companies |
| Søren Hoelgaard Justesen | Board of Directors | 0 companies |
| Søren Torp Laursen | Board of Directors | 0 companies |