| Revenue | DKK 25K | -94% |
| EBITDA | DKK 25K | -71% |
| Net profit | DKK 32K | -59% |
| Total assets | DKK 705K | -2% |
| Equity | DKK 643K | +5% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -51 | 1.535 | 3.002 | 3.122 | 1.560 | 1.096 | 992 | 568 | 708 | 389 | 25 |
| Staff expenses | -1.311 | -1.379 | -2.556 | -1.660 | -1.602 | -1.025 | -511 | -647 | -477 | -303 | -0 |
| EBITDA | -1.362 | 157 | 1.428 | 1.461 | -42 | 70 | 612 | -79 | 232 | 86 | 25 |
| Depreciation & amort. | -69 | -0 | -0 | -89 | -89 | -56 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.431 | 157 | 1.428 | 1.373 | -131 | 14 | 612 | -79 | 232 | 86 | 25 |
| Net financials | -27 | -156 | 1 | -26 | -3 | -1 | 159 | -11 | 12 | 15 | 17 |
| Profit before tax | -1.458 | 1 | 1.371 | 1.346 | -134 | 14 | 771 | -90 | 244 | 101 | 42 |
| Tax | -342 | 1 | 86 | 300 | -29 | 5 | 172 | -19 | 53 | 23 | 9 |
| Net profit | -1.117 | -1 | 1.285 | 1.046 | -105 | 9 | 600 | -71 | 191 | 78 | 32 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 963 | 769 | 1.003 | 2.057 | 1.751 | 1.651 | 2.096 | 1.967 | 1.017 | 722 | 705 |
| Equity | -990 | -990 | 294 | 1.235 | 1.130 | 1.138 | 1.512 | 1.441 | 932 | 610 | 643 |
| Long-term debt | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.952 | 1.759 | 709 | 513 | 621 | 513 | 584 | 526 | 85 | 112 | 62 |
| Total debt | 1.952 | 1.759 | 709 | 817 | 621 | 513 | 584 | 526 | 85 | 112 | 62 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2015 | — | — |
RH Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NUPARK ACCELERACE INVEST K/S | Company | 15.0% | 15.0% | 2015 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2015 |
BASLUND HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
Mark Asboe Holding ApS | Company | 50.0% | 50.0% | 2016 |
T. ANGELO HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
Softmoney ApS | Company | 50.0% | 50.0% | 2016 |
VALUEPROP INVEST ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Asboe | Management | 0 companies |
| Ronni Holmberg Baslund | Management | 0 companies |
| Thor Stein Angelo | Chairman | 0 companies |
| Hans Ulrik Nørgaard Blom | Chairman | 0 companies |
| Søren Wilsbech Lottrup | Chairman | 0 companies |
| Kim Kjølhede | Board of Directors | 0 companies |