| Revenue | DKK -7,1M | +549% |
| EBITDA | DKK -9,1M | -81% |
| Net profit | DKK -9,3M | +84% |
| Total assets | DKK 26,7M | -33% |
| Equity | DKK 12,1M | -28% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.573 | -1.820 | 76 | 2.786 | 1.207 | -1.092 | -7.090 |
| Staff expenses | -597 | -920 | -1.217 | -4.357 | -3.563 | -3.948 | -1.989 |
| EBITDA | 4.976 | -2.740 | -1.141 | -1.571 | -2.355 | -5.040 | -9.138 |
| Depreciation & amort. | -151 | -30 | -246 | -284 | -307 | -469 | -386 |
| EBIT | 4.825 | -2.769 | -1.387 | -1.855 | -2.663 | -5.508 | -9.524 |
| Net financials | 28 | 6 | -238 | -3.647 | -51.947 | -56.100 | -711 |
| Profit before tax | 4.853 | -2.763 | -1.625 | -5.503 | -54.610 | -61.608 | -10.235 |
| Tax | 1.071 | -601 | -854 | 833 | -0 | -2.885 | -926 |
| Net profit | 3.782 | -2.162 | -771 | -6.335 | -54.610 | -58.723 | -9.309 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.137 | 49.311 | 113.884 | 166.486 | 112.386 | 39.853 | 26.694 |
| Equity | 3.832 | 46.688 | 94.525 | 156.887 | 95.811 | 16.765 | 12.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 9.000 | 0 |
| Short-term debt | 1.282 | 2.575 | 19.359 | 9.599 | 16.575 | 14.088 | 14.592 |
| Total debt | 1.282 | 2.575 | 19.359 | 9.599 | 16.575 | 23.088 | 14.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2025 | — | — |
CR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CR Holding 2016 ApS | Company | 20.0% | 20.0% | 2023 |
MD HOLDING 2012 ApS | Company | 20.0% | 20.0% | 2023 |
Roha Invest 2025 ApS | Company | 10.0% | 10.0% | 2025 |
TOKARA Ventures ApS | Company | 10.0% | 10.0% | 2021 |
Zero Fox II ApS | Company | 5.0% | 5.0% | 2021 |
MZP Holding ApS | Company | 5.0% | 5.0% | 2022 |
HODL ApS | Company | 5.0% | 5.0% | 2021 |
NFH 2012 HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
ALBORA ApS | Company | 5.0% | 5.0% | 2021 |
Dotcom Capital ApS | Company | 5.0% | 0.0% | 2024 |
F5 Holding ApS | Company | 25.0% | 25.0% | 2019 |
Rada Invest ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Emil Fast Dahlerup | Management | 0 companies |
| Casper Ravn-Sørensen | Management | 0 companies |
| Nickolai Arnfeldt Hoff | Board of Directors | 0 companies |
| Henrik Wilsbech Lottrup | Chairman | 0 companies |
| Anders Rosenbjerg Hansen | Board of Directors | 0 companies |
| Michael Zimmermann Petersen | Board of Directors | 0 companies |