| Revenue | DKK 26,4M | +1018% |
| EBITDA | DKK 21,4M | +10734% |
| Net profit | DKK 15,6M | +2501% |
| Total assets | DKK 18,8M | +390% |
| Equity | DKK 9M | +1593% |
| Employees | 15 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -24 | 251 | 162 | -135 | 856 | 2.363 | 26.409 |
| Staff expenses | -151 | -107 | -0 | -0 | -617 | -2.556 | -5.051 |
| EBITDA | -175 | 144 | 162 | -135 | 239 | -201 | 21.359 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -187 | -480 | -566 |
| EBIT | -175 | 144 | 162 | -135 | 52 | -681 | 20.793 |
| Net financials | -4 | -7 | -10 | -10 | -35 | -149 | -535 |
| Profit before tax | -179 | 137 | 152 | -144 | 17 | -830 | 20.257 |
| Tax | -39 | 30 | 33 | -31 | 5 | -179 | 4.610 |
| Net profit | -141 | 107 | 119 | -113 | 12 | -652 | 15.648 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 116 | 821 | 950 | 136 | 1.713 | 3.835 | 18.796 |
| Equity | -78 | 28 | 147 | 34 | 46 | -606 | 9.042 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.500 | 4.703 |
| Short-term debt | 194 | 792 | 803 | 102 | 1.667 | 497 | 4.701 |
| Total debt | 194 | 792 | 803 | 102 | 1.667 | 3.997 | 9.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2018 | — | — |
SM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spring Capital ApS | Company | 50.0% | 50.0% | 2025 |
S. Mikkel Holding ApS | Company | 20.0% | 20.0% | 2024 |
MK92 Holding ApS | Company | 5.0% | 5.0% | 2024 |
BEN-NOON ApS | Company | 5.0% | 5.0% | 2024 |
KOMPETENCEKANALEN A/S | Company | 33.3% | 33.3% | 2025 |
Mathias Leth Holding ApS | Company | 10.0% | 10.0% | 2021 |
CJ Holding 2018 IVS | Company | 20.0% | 20.0% | 2018 |
| Individual | 5.0% | 5.0% | 2024 | |
Mads Pilegaard Holding ApS | Company | 10.0% | 10.0% | 2021 |
Brøgger Tech & Invest ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kent Christensen | Management | 0 companies |
| Simon Mikkel Madsen | Management | 0 companies |
| Hanne Sophie Ben-Noon | Board of Directors | 0 companies |
| Benjamin Ben-Noon | Chairman | 0 companies |