| Revenue | DKK 7,9M | -18% |
| EBITDA | DKK 2,9M | +86% |
| Net profit | DKK 847K | +210% |
| Total assets | DKK 19,2M | -3% |
| Equity | DKK 7,3M | +13% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.418 | 1.443 | 1.570 | 1.998 | 1.447 | 0 | 0 | 0 | 0 | 1.313 | 206 | 9.670 | 7.889 |
| Staff expenses | -1.413 | -1.008 | -1.316 | -1.529 | -1.429 | -1.236 | -1.119 | -2.678 | -4.087 | -9.092 | -10.965 | -8.113 | -5.000 |
| EBITDA | 5 | 435 | 255 | 468 | 18 | -742 | -1.008 | -626 | -1.599 | -7.779 | -10.759 | 1.556 | 2.888 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -346 | -542 | -767 | -1.099 | -1.269 | -1.157 |
| EBIT | 5 | 435 | 255 | 468 | 18 | -742 | -1.008 | -972 | -2.140 | -8.546 | -11.858 | 287 | 1.732 |
| Net financials | -9 | -6 | -4 | 24 | -10 | -28 | -153 | -206 | -303 | -499 | -532 | -1.060 | -854 |
| Profit before tax | -3 | 429 | 250 | 492 | 8 | -770 | -1.161 | -1.178 | -2.443 | -9.045 | -12.390 | -772 | 878 |
| Tax | 37 | 181 | 65 | 113 | -2 | -167 | -238 | -264 | -606 | -1.882 | -2.862 | -0 | 31 |
| Net profit | -40 | 247 | 185 | 379 | 10 | -603 | -923 | -914 | -1.837 | -7.163 | -9.528 | -772 | 847 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.030 | 1.093 | 1.468 | 1.670 | 1.145 | 3.430 | 3.939 | 5.881 | 10.584 | 21.864 | 16.841 | 19.840 | 19.184 |
| Equity | 254 | 308 | 310 | 504 | 135 | 872 | -51 | -291 | -628 | 9.315 | 2.764 | 6.456 | 7.303 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.916 | 1.916 | 2.236 | 6.803 | 5.805 | 7.317 | 6.623 | 4.788 |
| Short-term debt | 776 | 752 | 1.140 | 1.156 | 1.000 | 643 | 2.075 | 3.936 | 4.410 | 6.744 | 6.761 | 6.761 | 7.093 |
| Total debt | 776 | 752 | 1.140 | 1.156 | 1.000 | 2.559 | 3.991 | 6.172 | 11.212 | 12.549 | 14.078 | 13.384 | 11.882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Founder | Founder | 2008 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JL Founder | Founder | 2008 | — | — |
AC Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
inQvation ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 20.0% | 20.0% | 2021 | |
JAWAH HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
GMH Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 5.0% | 5.0% | 2021 | |
AURUM X ApS | Company | 20.0% | 20.0% | 2017 |
FORMULA UNO ApS | Company | 5.0% | 5.0% | 2017 |
GMH IVS | Company | 25.0% | 25.0% | 2019 |
JAKAT HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Robin Jon Christensen | Founder | 0 companies |
| Andreas Knipschildt Jürgensen | Chief Executive Officer | 0 companies |
| Jakob Lund Johansen | Founder | 0 companies |
| Anders Christian Rantzau Rasmussen | Management | 0 companies |
| Claus Zibrandtsen | Board of Directors | 0 companies |
| Nicolas Georges Trad | Board of Directors | 0 companies |
| Christoffer Leif Feilberg | Chairman | 0 companies |
| Richard Mark Ashton | Board of Directors | 0 companies |
| Jan Ankjær Jensen | Board of Directors | 0 companies |
| John Bernhard Sjölander | Board of Directors | 0 companies |
| Frédéric Dewar Lachaud | Board of Directors | 0 companies |
| Franciscus Antonius Claassen | Board of Directors | 0 companies |
| Christian Damsgaard Tost | Chairman | 0 companies |
| Simon Goldschmidt | Board of Directors | 0 companies |
| Cecilie Sofie Anker Andersen | Board of Directors | 0 companies |
| David Heilmann | Board of Directors | 0 companies |