| Revenue | DKK -6M | +17% |
| EBITDA | DKK -17,3M | -17% |
| Net profit | DKK -17,7M | -24% |
| Total assets | DKK 12,6M | +12% |
| Equity | DKK 6,4M | +382% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -948 | -5.462 | -5.134 | -5.998 |
| Staff expenses | -532 | -4.361 | -9.642 | -11.297 |
| EBITDA | -1.480 | -9.823 | -14.776 | -17.295 |
| Depreciation & amort. | -0 | -0 | -10 | -12 |
| EBIT | -1.480 | -9.823 | -14.786 | -17.308 |
| Net financials | -23 | -74 | -397 | -371 |
| Profit before tax | -1.504 | -9.896 | -15.183 | -17.678 |
| Tax | -256 | -794 | -895 | -0 |
| Net profit | -1.248 | -9.102 | -14.287 | -17.678 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 6.498 | 12.717 | 11.270 | 12.636 |
| Equity | 292 | 11.729 | -2.273 | 6.409 |
| Long-term debt | 5.952 | 100 | 10.687 | 0 |
| Short-term debt | 254 | 888 | 2.857 | 6.228 |
| Total debt | 6.206 | 988 | 13.544 | 6.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STENGAARD COMPANY ApS | Company | 25.0% | 25.0% | 2025 |
F5 BeMakers ApS | Company | 20.0% | 20.0% | 2025 |
Sagitta Ventures ApS | Company | 5.0% | 5.0% | 2024 |
Copenhagen ApS | Company | 5.0% | 5.0% | 2024 |
Future5 ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Rinder Stengaard | Chief Executive Officer | 0 companies |
| Kasper Hulthin Rasmussen | Chairman | 0 companies |
| Jacob Foley | Board of Directors | 0 companies |
| Frederik Füchsel Andersen | Board of Directors | 0 companies |
| Terry Freiherr von Bibra | Board of Directors | 0 companies |