| Revenue | DKK -465K | +55% |
| EBITDA | DKK -1,2M | +3% |
| Net profit | DKK 3M | -49% |
| Total assets | DKK 24,1M | +10% |
| Equity | DKK 23,1M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 372 | 625 | -58 | 426 | 61 | -42 | 261 | 268 | 286 | 352 | 323 | -56 | -300 | -465 |
| Staff expenses | -955 | -655 | -90 | -832 | -1.754 | -1.757 | -1.776 | -1.765 | -1.779 | -1.604 | -1.318 | -1.172 | -982 | -778 |
| EBITDA | -583 | -101 | -148 | -407 | -1.693 | -1.800 | -1.515 | -1.497 | -1.493 | -1.252 | -995 | -1.228 | -1.282 | -1.243 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -583 | -101 | -148 | -407 | -1.693 | -1.800 | -1.515 | -1.497 | -1.493 | -1.252 | -995 | -1.228 | -1.282 | -1.243 |
| Net financials | 2.327 | -2 | -344 | 5.428 | 1.634 | -1.188 | 2.347 | 5.555 | -2.158 | 2.121 | 909 | 2.839 | 6.683 | 4.009 |
| Profit before tax | 1.854 | -77 | -492 | 5.021 | -59 | -2.988 | 832 | 4.058 | -3.651 | 869 | -86 | 1.611 | 5.401 | 2.766 |
| Tax | -92 | 13 | 26 | -22 | -484 | -285 | -388 | -304 | -419 | -39 | -112 | -10 | -517 | -225 |
| Net profit | 1.947 | -90 | -517 | 5.043 | 425 | -2.703 | 1.220 | 4.362 | -3.232 | 908 | 25 | 1.621 | 5.918 | 2.991 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.759 | 15.879 | 14.708 | 18.588 | 16.854 | 12.731 | 13.984 | 18.823 | 13.544 | 14.405 | 14.612 | 16.445 | 21.934 | 24.141 |
| Equity | 14.448 | 14.724 | 14.207 | 18.142 | 16.131 | 12.218 | 13.438 | 16.833 | 12.633 | 13.541 | 13.566 | 15.187 | 21.106 | 23.073 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.311 | 1.154 | 502 | 446 | 723 | 513 | 546 | 1.990 | 911 | 864 | 1.046 | 1.257 | 829 | 1.068 |
| Total debt | 1.311 | 1.154 | 502 | 446 | 723 | 513 | 546 | 1.990 | 911 | 864 | 1.046 | 1.257 | 829 | 1.068 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Founder | Founder | 2006 | — | — |
CH Founder | Founder | 2006 | — | — |
NJ Founder | Founder | 2006 | — | — |
AR Founder | Founder | 2006 | — | — |
JC Founder | Founder | 2006 | — | — |
TR Founder | Founder | 2006 | — | — |
NB Founder | Founder | 2006 | — | — |
CH Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DATAIMAGE ApS | Company | 33.3% | 33.3% | 2022 |
K.M.R. ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Gade-Nielsen | Founder | 0 companies |
| Christina Hnida | Founder | 0 companies |
| Niels Johannes Willumsen | Founder | 0 companies |
| Annette Runge | Founder | 0 companies |
| Jens Christian Wandel | Founder | 0 companies |
| Thomas Rørsig Thomsen | Founder | 0 companies |
| Nicolas Bøtkjær | Founder | 0 companies |
| Claus Hoelgaard Olsen | Founder | 0 companies |
| Nils Qvasinitzky Kruse | Board of Directors | 0 companies |
| Henrik Ilsby | Chairman | 0 companies |
| Hans Morten Raaschou-Jensen | Board of Directors | 0 companies |
| Andres Bernard Hanff | Board of Directors | 0 companies |