| Revenue | DKK -1,3M | +27% |
| EBITDA | DKK -1,9M | +10% |
| Net profit | DKK -1,6M | +7% |
| Total assets | DKK 6,4M | +369% |
| Equity | DKK -15K | +98% |
| Employees | 6 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | -107 | 108 | -1.041 | -1.322 |
| Staff expenses | -96 | -324 | -1.030 | -534 |
| EBITDA | -203 | -216 | -2.070 | -1.856 |
| Depreciation & amort. | -0 | -5 | -8 | -35 |
| EBIT | -203 | -221 | -2.078 | -1.891 |
| Net financials | -9 | -4 | -139 | -211 |
| Profit before tax | -212 | -225 | -2.218 | -2.102 |
| Tax | -30 | -138 | -448 | -463 |
| Net profit | -182 | -87 | -1.770 | -1.639 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 48 | 406 | 1.364 | 6.403 |
| Equity | -142 | -228 | -688 | -15 |
| Long-term debt | 0 | 498 | 1.571 | 2.415 |
| Short-term debt | 190 | 136 | 481 | 3.500 |
| Total debt | 190 | 635 | 2.052 | 5.914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mikkelsen Innovation Holding ApS | Company | 50.0% | 50.0% | 2025 |
SABIA ApS | Company | 10.0% | 10.0% | 2024 |
ALNIMAKI Invest ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bugge Mikkelsen | Management | 0 companies |
| Nikolai Steen Mikkelsen | Board of Directors | 0 companies |
| Stephen Paul Aranoff | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |