| Revenue | DKK -401K | -106% |
| EBITDA | DKK -23,6M | -50% |
| Net profit | DKK -20,2M | -59% |
| Total assets | DKK 136,5M | +83% |
| Equity | DKK 104,4M | +144% |
| Employees | 34 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -426 | -1.077 | -1.316 | -1.889 | 3.583 | 6.343 | -401 |
| Staff expenses | -11 | -559 | -2.199 | -2.327 | -13.827 | -22.083 | -23.223 |
| EBITDA | -437 | -1.636 | -3.515 | -4.216 | -10.244 | -15.740 | -23.624 |
| Depreciation & amort. | -33 | -60 | -71 | -123 | -116 | -92 | -2.092 |
| EBIT | -470 | -1.696 | -3.587 | -4.339 | -10.360 | -15.832 | -25.716 |
| Net financials | -1 | -218 | -528 | -696 | -1.186 | -891 | -660 |
| Profit before tax | -471 | -1.914 | -4.114 | -5.035 | -11.546 | -16.724 | -26.376 |
| Tax | -102 | -185 | -436 | -945 | -5.062 | -4.045 | -6.186 |
| Net profit | -369 | -1.729 | -3.678 | -4.090 | -6.483 | -12.679 | -20.190 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.735 | 10.051 | 24.270 | 32.780 | 64.850 | 74.575 | 136.495 |
| Equity | 2.359 | 3.630 | 6.504 | 6.229 | 41.148 | 42.695 | 104.382 |
| Long-term debt | 0 | 3.418 | 9.167 | 13.041 | 8.554 | 8.399 | 9.127 |
| Short-term debt | 215 | 2.019 | 6.732 | 10.609 | 14.665 | 21.505 | 21.613 |
| Total debt | 215 | 5.437 | 15.899 | 23.650 | 23.219 | 29.904 | 30.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
North Ventures SPV 1 K/S | Company | 25.0% | 25.0% | 2025 |
North Ventures Fund I K/S | Company | 15.0% | 15.0% | 2025 |
Danmarks Eksport- og Investeringsfond | Company | 10.0% | 10.0% | 2024 |
Sagitta Ventures ApS | Company | 5.0% | 5.0% | 2023 |
TENFIFTY ApS | Company | 5.0% | 5.0% | 2023 |
Balser Venture ApS | Company | 5.0% | 5.0% | 2023 |
EBD EDB ApS | Company | 5.0% | 5.0% | 2019 |
Mads Nielsen Holding 1 ApS | Company | 5.0% | 5.0% | 2023 |
VÆKSTFONDEN | Company | 15.0% | 15.0% | 2023 |
MØLLEHOLM ApS | Company | 5.0% | 5.0% | 2019 |
Mads Nielsen Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2019 | |
DEICHMANN MEDIA ApS | Company | 5.0% | 5.0% | 2023 |
Stayrelevant-it ApS | Company | 15.0% | 15.0% | 2019 |
DM HOLDING 2006 ApS | Company | 5.0% | 5.0% | 2023 |
CLAUSEN ENGINEERING ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Megraw Lauritzen | Chief Executive Officer | 0 companies |
| Mads Nielsen | Board of Directors | 0 companies |
| Lars Green | Board of Directors | 0 companies |
| Ruwani Fiona Pathiraja | Board of Directors | 0 companies |
| Peter George Savas | Chairman | 0 companies |
| Henrik Müller | Chairman | 0 companies |
| Claudia Maria Colciago | Board of Directors | 0 companies |
| Homer Hung Pien | Board of Directors | 0 companies |
| Ulrik Spork | Board of Directors | 0 companies |
| Niklas Marschall | Board of Directors | 0 companies |
| Jonathan Paull Gertler | Board of Directors | 0 companies |