| Revenue | DKK 9,5M | +26% |
| EBITDA | DKK -5,9M | +30% |
| Net profit | DKK -10,6M | +23% |
| Total assets | DKK 20,9M | +16% |
| Equity | DKK 11,2M | +52% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.221 | 10.846 | 4.401 | 7.391 | 3.721 | 8.689 | 11.188 | 11.706 | 7.890 | 4.596 | 10.048 | 7.526 | 9.493 |
| Staff expenses | -9.852 | -11.000 | -9.059 | -6.183 | -4.981 | -6.464 | -8.633 | -11.425 | -8.513 | -10.463 | -17.423 | -15.872 | -15.022 |
| EBITDA | 3.370 | -154 | -4.657 | 1.208 | -1.260 | 2.226 | 2.555 | 281 | -623 | -5.867 | -7.375 | -8.346 | -5.852 |
| Depreciation & amort. | -92 | -41 | -36 | -21 | -11 | -32 | -92 | -139 | -787 | -1.890 | -3.324 | -5.108 | -4.394 |
| EBIT | 3.278 | -195 | -4.693 | 1.187 | -1.271 | 2.194 | 2.464 | 142 | -1.410 | -7.757 | -10.699 | -13.454 | -10.245 |
| Net financials | -17 | -16 | -66 | -118 | -89 | -69 | -30 | -57 | -41 | -196 | -278 | -350 | -351 |
| Profit before tax | 3.261 | -211 | -4.759 | 1.069 | -1.360 | 2.125 | 2.434 | 85 | -1.451 | -7.952 | -10.977 | -13.804 | -10.596 |
| Tax | 830 | -36 | 4 | 29 | -336 | -305 | 558 | 26 | -583 | -1.768 | -1.050 | -0 | -0 |
| Net profit | 2.431 | -175 | -4.763 | 1.040 | -1.024 | 2.430 | 1.875 | 60 | -867 | -6.184 | -9.927 | -13.804 | -10.596 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.171 | 5.954 | 2.101 | 2.579 | 2.845 | 5.541 | 7.416 | 8.946 | 20.979 | 19.916 | 31.608 | 18.099 | 20.939 |
| Equity | 5.083 | 4.723 | -41 | 999 | -25 | 2.405 | 4.011 | 4.016 | 12.940 | 11.541 | 21.177 | 7.372 | 11.241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 361 | 4.192 | 5.640 | 6.088 | 4.738 | 3.113 |
| Short-term debt | 1.087 | 1.232 | 2.141 | 1.579 | 2.870 | 3.136 | 3.405 | 4.569 | 3.126 | 2.735 | 4.274 | 5.989 | 6.585 |
| Total debt | 1.087 | 1.232 | 2.141 | 1.579 | 2.870 | 3.136 | 3.405 | 4.930 | 7.318 | 8.375 | 10.362 | 10.727 | 9.699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2008 | — | — |
DH Management | Management | 2008 | — | — |
SS Management | Management | 2020 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TF Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M Troelsgaard Holding ApS | Company | 20.0% | 20.0% | 2021 |
Danmarks Eksport- og Investeringsfond | Company | 15.0% | 15.0% | 2023 |
| Individual | 15.0% | 15.0% | 2024 | |
SS Wolff Holding ApS | Company | 10.0% | 10.0% | 2021 |
TF Fenger Holding ApS | Company | 10.0% | 10.0% | 2021 |
North-East Venture ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
JA TECHNOLOGIES ApS | Company | 15.0% | 15.0% | 2013 |
VÆKSTFONDEN | Company | 20.0% | 20.0% | 2022 |
Foobar Technologies II ApS | Company | 10.0% | 10.0% | 2016 |
FOOBAR TECHNOLOGIES ApS | Company | 25.0% | 25.0% | 2013 |
| Individual | 10.0% | 10.0% | 2010 | |
NPF TECHNOLOGIES ApS | Company | 10.0% | 10.0% | 2016 |
SynergyXR ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| David Helgason | Management | 0 companies |
| Sune Schnack Wolff | Management | 0 companies |
| Mads Brochorst Troelsgaard | Chief Executive Officer | 0 companies |
| Thomas Frank Fenger | Management | 0 companies |
| Martin Lumbye Hansen | Board of Directors | 0 companies |
| Christian Bach | Board of Directors | 0 companies |
| Petri Erkki Laine | Board of Directors | 0 companies |
| Silas Kondrup Petersen | Board of Directors | 0 companies |
| Eerik Paasikivi Jari | Board of Directors | 0 companies |
| Anders Thorup-Jensen | Board of Directors | 0 companies |
| Jørgen Lindskov Knudsen | Chairman | 0 companies |
| Christian Kastrup Schwarz Lausten | Board of Directors | 0 companies |
| Karsten Vandrup Westh | Board of Directors | 0 companies |
| Jesper Lilledal Holmgaard | Chairman | 0 companies |
| Myron Wai Leung Seto | Board of Directors | 0 companies |
| Martin Bjørn Madsen | Chairman | 0 companies |