| Revenue | DKK 1,7M | -130% |
| EBITDA | DKK -9,9M | +42% |
| Net profit | DKK -12,6M | +9% |
| Total assets | DKK 10M | -56% |
| Equity | DKK -8,9M | -342% |
| Employees | 20 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -2.058 | 8.047 | -6.311 | 5.418 | -5.721 | 1.690 |
| Staff expenses | -0 | -7.037 | -9.996 | -9.906 | -11.243 | -11.601 |
| EBITDA | -6.573 | 1.011 | -16.307 | -4.488 | -16.964 | -9.911 |
| Depreciation & amort. | -0 | -992 | -1.010 | 1.070 | -1.013 | -777 |
| EBIT | -6.573 | 19 | -17.317 | -5.558 | -17.977 | -10.689 |
| Net financials | -32 | -45 | -213 | -169 | 233 | 76 |
| Profit before tax | -6.605 | -26 | -17.529 | -5.727 | -17.744 | -10.613 |
| Tax | -1.453 | -6 | -3.851 | -1.245 | -3.894 | 1.990 |
| Net profit | -5.152 | -21 | -13.678 | -4.481 | -13.849 | -12.603 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 19.233 | 38.046 | 24.239 | 27.940 | 23.033 | 10.044 |
| Equity | 17.247 | 35.694 | 22.016 | 17.535 | 3.685 | -8.918 |
| Long-term debt | 0 | 0 | 0 | 8.761 | 17.535 | 17.535 |
| Short-term debt | 1.986 | 2.352 | 2.223 | 1.644 | 1.812 | 1.426 |
| Total debt | 1.986 | 2.352 | 2.223 | 10.406 | 19.347 | 18.961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
Alex Toftgaard Nielsen Holding ApS | Company | 20.0% | 20.0% | 2020 |
Danmarks Tekniske Universitet | Company | 10.0% | 10.0% | 2019 |
Henrik Meyer Holding ApS | Company | 10.0% | 10.0% | 2020 |
Hemanshu Share Holding ApS | Company | 5.0% | 5.0% | 2020 |
Christian Bille Jendresen Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Meyer | Management | 0 companies |
| Christian Bille Jendresen | Board of Directors | 0 companies |
| Zhimin Wang | Board of Directors | 0 companies |
| Alex Toftgaard Nielsen | Chairman | 0 companies |
| Xu Chaofeng | Board of Directors | 0 companies |