| Revenue | DKK -13,2M | -374% |
| EBITDA | DKK -36,2M | -104% |
| Net profit | DKK -22,4M | -31% |
| Total assets | DKK 108,8M | +45% |
| Equity | DKK 102,2M | +444% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -5.820 | -5.373 | 26.318 | -16.708 | 4.817 | -13.192 |
| Staff expenses | -2.780 | -3.654 | -9.685 | -16.554 | -22.536 | -23.016 |
| EBITDA | -8.600 | -9.028 | 16.632 | -33.262 | -17.719 | -36.209 |
| Depreciation & amort. | -81 | -82 | -157 | -248 | -338 | -567 |
| EBIT | -8.681 | -9.109 | 16.475 | -33.509 | -18.057 | -36.775 |
| Net financials | -123 | -68 | -3.599 | -8.197 | -4.031 | 8.905 |
| Profit before tax | -8.804 | -9.177 | 12.877 | -41.706 | -22.089 | -27.870 |
| Tax | -2.237 | -1.245 | -0 | -6.907 | -5.004 | -5.504 |
| Net profit | -6.567 | -7.932 | 12.877 | -34.799 | -17.084 | -22.367 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 17.060 | 33.056 | 95.347 | 76.182 | 75.080 | 108.837 |
| Equity | 16.065 | 31.939 | 44.816 | 10.018 | 18.779 | 102.218 |
| Long-term debt | 73 | 0 | 48.320 | 61.387 | 0 | 0 |
| Short-term debt | 922 | 1.117 | 2.211 | 4.777 | 56.300 | 6.619 |
| Total debt | 996 | 1.117 | 50.532 | 66.164 | 56.300 | 6.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2019 | — | — |
KL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2025 | |
MTI Biograil Invest A/S | Company | 15.0% | 15.0% | 2025 |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
HELLERUNG ApS | Company | 5.0% | 5.0% | 2024 |
Lindhardt Holdings ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2020 | |
Skak Tosanian Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2024 | |
Megatrend Invest A/S | Company | 20.0% | 20.0% | 2020 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| John Michael Barberich | Founder | 0 companies |
| Karsten Lindhardt | Management | 0 companies |
| Anke Cassing | Board of Directors | 0 companies |
| Robert Samuel | Board of Directors | 0 companies |
| John Michael Barberich | Chairman | 0 companies |
| Ulrik Schulze | Board of Directors | 0 companies |
| Steffen Wagner | Board of Directors | 0 companies |
| Lars Hellerung Christiansen | Board of Directors | 0 companies |