| Revenue | DKK -43K | -50% |
| EBITDA | DKK -43K | +50% |
| Net profit | DKK 862K | +1436% |
| Total assets | DKK 7,9M | +18% |
| Equity | DKK 2,9M | +42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -39 | -13 | -12 | 0 | -108 | -13 | -55 | 111 | -29 | -68 | -86 | -43 |
| Staff expenses | -21 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -54 | -40 | -13 | -12 | 0 | -108 | -13 | -55 | 111 | -29 | -68 | -86 | -43 |
| Depreciation & amort. | -34 | -34 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -88 | -74 | -47 | -12 | 0 | -108 | -13 | -55 | 111 | -29 | -68 | -86 | -43 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 1 | -2 | -128 | -133 | 868 |
| Profit before tax | -88 | -74 | -47 | -12 | 0 | -109 | -13 | -55 | 111 | -31 | -196 | -218 | 826 |
| Tax | -0 | -15 | -11 | -4 | -5 | -29 | -0 | -12 | -0 | -7 | 7 | -275 | -37 |
| Net profit | -88 | -60 | -35 | -9 | 6 | -79 | -13 | -43 | 111 | -24 | -202 | 56 | 862 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72 | 194 | 146 | 129 | 114 | 163 | 127 | 24 | 248 | 1.465 | 6.685 | 6.693 | 7.909 |
| Equity | -143 | 77 | 42 | 33 | 39 | -40 | -18 | -61 | 200 | 177 | -26 | 2.030 | 2.893 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 215 | 117 | 104 | 95 | 75 | 203 | 144 | 85 | 48 | 1.288 | 6.711 | 4.663 | 5.016 |
| Total debt | 215 | 117 | 104 | 95 | 75 | 203 | 144 | 85 | 48 | 1.288 | 6.711 | 4.663 | 5.016 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Management | Management | 2017 | — | — |
CF Management | Management | 2018 | — | — |
JU Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frismodt Holding ApS | Company | 100.0% | 100.0% | 2023 |
CRYPTOMATHIC A/S | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Oxlund Munkholm | Management | 0 companies |
| Christian Frismodt | Management | 0 companies |
| Jan Ulrik Kjærsgaard | Management | 0 companies |
| Peter Landrok | Board of Directors | 0 companies |
| Lars Hviid | Board of Directors | 0 companies |
| Mark Vildbrad | Board of Directors | 0 companies |
| Sonny Leach | Board of Directors | 0 companies |
| Michael Christen Trunk Black | Chairman | 0 companies |