| Revenue | DKK -979K | +2% |
| EBITDA | DKK -1,9M | -8% |
| Net profit | DKK -2,6M | -4% |
| Total assets | DKK 139K | -86% |
| Equity | DKK -8,8M | -43% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 102 | 303 | -1.758 | -2.282 | -956 | -979 |
| Staff expenses | -3 | -165 | -984 | -1.623 | -801 | -926 |
| EBITDA | 49 | 138 | -2.742 | -3.905 | -1.757 | -1.905 |
| Depreciation & amort. | -23 | -0 | -161 | -569 | -551 | -371 |
| EBIT | 26 | 138 | -2.903 | -4.474 | -2.308 | -2.276 |
| Net financials | -46 | -1 | -165 | -190 | -227 | -355 |
| Profit before tax | -20 | 137 | -3.068 | -4.664 | -2.534 | -2.631 |
| Tax | -0 | 23 | -23 | -0 | -0 | -0 |
| Net profit | -20 | 114 | -3.045 | -4.664 | -2.534 | -2.631 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 41 | 1.978 | 3.514 | 1.251 | 1.005 | 139 |
| Equity | 40 | 1.134 | -1.911 | -5.170 | -6.177 | -8.809 |
| Long-term debt | 0 | 0 | 3.129 | 3.745 | 3.492 | 3.812 |
| Short-term debt | 1 | 821 | 2.296 | 2.676 | 3.690 | 5.135 |
| Total debt | 1 | 821 | 5.425 | 6.421 | 7.183 | 8.947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SU Founder | Founder | 2018 | — | — |
DS Founder | Founder | 2018 | — | — |
ME Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
DanBAN Co-investment Fond I K/S | Company | 5.0% | 5.0% | 2023 |
MHS-Vision ApS | Company | 25.0% | 25.0% | 2023 |
North Holdings ApS | Company | 25.0% | 25.0% | 2023 |
Unik Invest 2020 ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Sofus Ulrik Scharff Hansen | Founder | 0 companies |
| Daniel Schelling Sørensen | Founder | 0 companies |
| Magnus Emil Holst Schou | Founder | 0 companies |
| Peter Ole Harder | Board of Directors | 0 companies |
| Thomas Black-Petersen | Board of Directors | 0 companies |
| Aja Guldhammer Henderson | Chairman | 0 companies |
| Lars Arne Christensen | Board of Directors | 0 companies |
| Kristian Qwist Adolphsen | Chairman | 0 companies |