| Revenue | DKK 11,2M | +15% |
| EBITDA | DKK 214K | +104% |
| Net profit | DKK -3,6M | +57% |
| Total assets | DKK 39,5M | -13% |
| Equity | DKK 28,4M | -11% |
| Employees | 14 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 603 | 25 | 1.781 | 6.625 | 9.753 | 11.229 |
| Staff expenses | -433 | -725 | -4.421 | -15.304 | -14.788 | -11.015 |
| EBITDA | 170 | -700 | -2.640 | -8.679 | -5.035 | 214 |
| Depreciation & amort. | -0 | -9 | -35 | -1.934 | -2.624 | -3.362 |
| EBIT | 170 | -709 | -2.675 | -10.613 | -7.659 | -3.148 |
| Net financials | -7 | -51 | -63 | -1.401 | -642 | -402 |
| Profit before tax | 163 | -760 | -2.738 | -12.014 | -8.301 | -3.550 |
| Tax | 25 | -787 | -0 | -3.209 | -0 | -0 |
| Net profit | 138 | 27 | -2.738 | -8.805 | -8.301 | -3.550 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.667 | 24.306 | 22.494 | 54.336 | 45.574 | 39.520 |
| Equity | 2.389 | 12.541 | 9.803 | 40.297 | 31.996 | 28.446 |
| Long-term debt | 1.740 | 7.953 | 7.953 | 7.853 | 5.275 | 3.168 |
| Short-term debt | 538 | 2.146 | 3.072 | 6.186 | 8.303 | 7.906 |
| Total debt | 2.278 | 10.098 | 11.024 | 14.039 | 13.578 | 11.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Eksport- og Investeringsfond | Company | 20.0% | 20.0% | 2023 |
| Individual | 20.0% | 20.0% | 2022 | |
World Facts ApS | Company | 20.0% | 20.0% | 2022 |
Inferability.com ApS | Company | 15.0% | 15.0% | 2022 |
ELSBERG HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
VÆKSTFONDEN | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Meister | Chief Executive Officer | 0 companies |
| Suzanne Lauritzen | Chief Executive Officer | 0 companies |
| Jared Evan Moberg | Board of Directors | 0 companies |
| Kasper Mule Scott Struve | Board of Directors | 0 companies |
| Ole Winther | Chairman | 0 companies |
| Claus Erland Kotasek | Chairman | 0 companies |
| Jacob Arup Bratting Pedersen | Board of Directors | 0 companies |
| Claus Troels Hansen | Board of Directors | 0 companies |
| Mogens Munkholm Elsberg | Chairman | 0 companies |
| Kellen Collins Haines | Board of Directors | 0 companies |