| Revenue | DKK -1,2M | +84% |
| EBITDA | DKK -2,4M | -45% |
| Net profit | DKK -2,4M | -45% |
| Total assets | DKK 2,6M | +132% |
| Equity | DKK -1,4M | -243% |
| Employees | 2 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | -10 | -654 | -1.206 |
| Staff expenses | -0 | -973 | -1.153 |
| EBITDA | -10 | -1.627 | -2.359 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -10 | -1.627 | -2.359 |
| Net financials | 0 | 3 | 9 |
| Profit before tax | -10 | -1.624 | -2.350 |
| Tax | -0 | -0 | -0 |
| Net profit | -10 | -1.624 | -2.350 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 40 | 1.127 | 2.618 |
| Equity | 30 | 969 | -1.382 |
| Long-term debt | 0 | 0 | 3.913 |
| Short-term debt | 10 | 159 | 87 |
| Total debt | 10 | 159 | 4.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2026 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Methodica Ventures ApS | Company | 90.0% | 90.0% | 2023 |
FRANK LYHNE ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Wiberg Holm | Management | 0 companies |
| Martin Lyhne Hansen | Chief Executive Officer | 0 companies |
| Andreas Junge | Chief Executive Officer | 0 companies |
| Kim Esben Stenild Høibye | Board of Directors | 0 companies |
| Michael Vangsgaard Christensen | Board of Directors | 0 companies |
| Frank Lyhne Hansen | Chairman | 0 companies |