| Revenue | DKK -13K | -42% |
| EBITDA | DKK -13K | +42% |
| Net profit | DKK -13K | +60% |
| Total assets | DKK 2K | -92% |
| Equity | DKK -523K | -3% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 406 | 1.372 | 1.916 | 556 | -44 | -57 | 70 | -23 | -13 |
| Staff expenses | -291 | -1.238 | -1.259 | -461 | -610 | -516 | -102 | -0 | -0 |
| EBITDA | 81 | 14 | 657 | 95 | -654 | -573 | -31 | -23 | -13 |
| Depreciation & amort. | -32 | -15 | -0 | -2 | -3 | -4 | -4 | -3 | -0 |
| EBIT | 49 | -1 | 657 | 93 | -657 | -577 | -35 | -26 | -13 |
| Net financials | 0 | -0 | 11 | -16 | -2 | -2 | -1 | 0 | -0 |
| Profit before tax | 49 | -1 | 667 | 77 | -659 | -580 | -36 | -26 | -13 |
| Tax | -0 | -0 | 154 | 17 | -84 | -57 | -7 | 7 | -0 |
| Net profit | 49 | -1 | 513 | 60 | -575 | -523 | -29 | -33 | -13 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 194 | 181 | 773 | 816 | 153 | 249 | 113 | 19 | 2 |
| Equity | 49 | 36 | 550 | 610 | 75 | -448 | -477 | -510 | -523 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 145 | 224 | 207 | 78 | 698 | 590 | 529 | 525 |
| Total debt | 145 | 145 | 224 | 207 | 78 | 698 | 590 | 529 | 525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MELON COMPUTER SCIENCE ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Silcowitz-Hansen | Chief Executive Officer | 0 companies |
| Jacob Gorm Hansen | Chairman | 0 companies |