| Revenue | DKK -758K | +118% |
| EBITDA | DKK -733K | -46% |
| Net profit | DKK -21K | -131% |
| Total assets | DKK 2,7M | -2% |
| Equity | DKK 1,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.405 | 4.018 | 5.610 | 4.538 | 3.619 | 1.927 | 1.613 | 1.348 | 1.028 | 847 | 430 | -347 | -758 |
| Staff expenses | -3.916 | -3.803 | -4.315 | -4.898 | -2.580 | -5.235 | -2.416 | -2.437 | -1.362 | -491 | -781 | -165 | -0 |
| EBITDA | 489 | 215 | 1.295 | -360 | 1.039 | -3.308 | -803 | -1.088 | -334 | 357 | -351 | -501 | -733 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 489 | 215 | 1.295 | -360 | 1.039 | -3.308 | -803 | -1.088 | -334 | 357 | -351 | -501 | -733 |
| Net financials | -38 | -26 | 576 | 1.470 | 51.362 | 30.049 | 23.404 | 519 | -103 | -45 | -44 | 145 | 610 |
| Profit before tax | 451 | 189 | 1.871 | 1.110 | 52.402 | 26.741 | 22.600 | -570 | -438 | 312 | -395 | -356 | -123 |
| Tax | 143 | 62 | -0 | -137 | 579 | -730 | 730 | -0 | -77 | -176 | -614 | -424 | -102 |
| Net profit | 308 | 127 | 1.871 | 1.247 | 51.823 | 27.472 | 21.870 | -570 | -360 | 489 | 219 | 68 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.917 | 2.212 | 3.238 | 4.587 | 15.604 | 4.908 | 1.932 | 1.555 | 663 | 1.203 | 1.515 | 2.741 | 2.690 |
| Equity | -451 | -324 | 1.548 | 2.795 | 14.678 | 4.589 | 1.459 | 890 | 530 | 1.018 | 1.237 | 1.306 | 1.284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.368 | 2.536 | 1.691 | 1.792 | 926 | 318 | 473 | 637 | 133 | 184 | 277 | 1.435 | 1.406 |
| Total debt | 2.368 | 2.536 | 1.691 | 1.792 | 926 | 318 | 473 | 665 | 133 | 184 | 277 | 1.435 | 1.406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2007 | — | — |
NF Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Buch Thorborg ApS | Company | 100.0% | 100.0% | 2023 |
VRTY Capital ApS | Company | 10.0% | 10.0% | 2008 |
CLOUD1 ApS | Company | 100.0% | 100.0% | 2023 |
ACASMA ApS | Company | 15.0% | 15.0% | 2013 |
BRUMLE ApS | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Agnar Sørensen | Management | 0 companies |
| Nicolai Frisch Erichsen | Chief Executive Officer | 0 companies |
| Martin Buch Thorborg | Chairman | 0 companies |