| Revenue | DKK 2,2M | -34% |
| EBITDA | DKK 131K | -93% |
| Net profit | DKK 297 | -100% |
| Total assets | DKK 6,7M | -14% |
| Equity | DKK 4,1M | +0% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.784 | 864 | 2.709 | 1.706 | 1.398 | 741 | 1.088 | 1.682 | 1.641 | 1.331 | 2.680 | 3.399 | 2.245 |
| Staff expenses | -1.832 | -1.976 | -1.698 | -1.316 | -1.107 | -1.455 | -1.622 | -1.098 | -1.124 | -787 | -1.040 | -1.631 | -2.114 |
| EBITDA | -48 | -1.112 | -411 | 390 | 291 | -714 | -534 | 309 | 285 | 340 | 1.396 | 1.768 | 131 |
| Depreciation & amort. | -98 | -238 | -62 | -32 | -61 | -21 | -0 | -0 | -0 | -32 | -32 | -32 | -73 |
| EBIT | -147 | -1.351 | -473 | 358 | 230 | -735 | -534 | 309 | 285 | 308 | 1.364 | 1.735 | 58 |
| Net financials | -165 | -349 | -271 | -103 | -118 | -56 | 4.570 | -13 | -28 | -6 | -141 | -53 | -58 |
| Profit before tax | -311 | -1.700 | -745 | 255 | 113 | -791 | 4.037 | 296 | 257 | 301 | 1.223 | 1.682 | 0 |
| Tax | -77 | -0 | -0 | 49 | 186 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -234 | -1.700 | -745 | 206 | -73 | -791 | 4.037 | 296 | 257 | 301 | 1.223 | 1.682 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.855 | 4.403 | 3.578 | 3.028 | 3.279 | 3.926 | 3.646 | 3.193 | 3.676 | 3.983 | 6.719 | 7.827 | 6.709 |
| Equity | -627 | -2.328 | -3.083 | -2.877 | -2.951 | -3.741 | 265 | 561 | 819 | 1.205 | 2.428 | 4.110 | 4.110 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.483 | 6.731 | 6.661 | 5.906 | 6.230 | 7.667 | 3.381 | 2.632 | 2.858 | 2.778 | 4.291 | 3.717 | 2.599 |
| Total debt | 4.483 | 6.731 | 6.661 | 5.906 | 6.230 | 7.667 | 3.381 | 2.632 | 2.858 | 2.778 | 4.291 | 3.717 | 2.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XOLUTION HOLDING A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Bonnerup Seneberg | Chief Executive Officer | 0 companies |
| Kurt Bonnerup | Chief Executive Officer | 0 companies |
| Kresten Mikael Valdal | Board of Directors | 0 companies |
| Jes Bjerregaard | Chairman | 0 companies |
| Simon Paag | Board of Directors | 0 companies |