| Revenue | DKK -322K | +64% |
| EBITDA | DKK -948K | -66% |
| Net profit | DKK -1,3M | -134% |
| Total assets | DKK 319K | +13% |
| Equity | DKK -4,7M | -39% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -137 | 9 | -57 | -187 | -196 | -322 |
| Staff expenses | -234 | -581 | -1.274 | -945 | -376 | -625 |
| EBITDA | -371 | -572 | -1.331 | -1.132 | -572 | -948 |
| Depreciation & amort. | -0 | -6 | -23 | -23 | -17 | -0 |
| EBIT | -371 | -578 | -1.354 | -1.155 | -589 | -948 |
| Net financials | -6 | -20 | -57 | -112 | -133 | -154 |
| Profit before tax | -378 | -598 | -1.411 | -1.267 | -722 | -1.102 |
| Tax | -85 | -131 | -310 | -279 | -159 | 218 |
| Net profit | -293 | -468 | -1.101 | -988 | -563 | -1.320 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 273 | 639 | 1.113 | 440 | 282 | 319 |
| Equity | -243 | -710 | -1.811 | -2.799 | -3.363 | -4.683 |
| Long-term debt | 23 | 38 | 38 | 39 | 41 | 42 |
| Short-term debt | 493 | 1.308 | 2.886 | 3.200 | 3.604 | 4.959 |
| Total debt | 516 | 1.346 | 2.924 | 3.239 | 3.645 | 5.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2019 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Memox ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Amélevi Hounou Rathleff | Management | 0 companies |
| Jacob Nedergaard | Chief Executive Officer | 0 companies |
| Astrid Damgaard Ravnsbæk | Board of Directors | 0 companies |
| Allan Jensen Vestergaard | Chairman | 0 companies |
| Hans Nikolajsen | Board of Directors | 0 companies |
| Tore Hartelius | Chairman | 0 companies |
| Rasmus Bagger De Marigny | Board of Directors | 0 companies |