| Revenue | DKK 20,4M | -15% |
| EBITDA | DKK -824K | -52% |
| Net profit | DKK -5,7M | -157% |
| Total assets | DKK 13M | -29% |
| Equity | DKK -5,3M | -1469% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -233 | 105 | 11 | 2.921 | 7.530 | 31.314 | 34.331 | 32.427 | 26.849 | 15.128 | 6.968 | 15.102 | 23.865 | 20.364 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -39.482 | -35.878 | -24.837 | -19.378 | -13.213 | -7.178 | -14.892 | -24.407 | -21.188 |
| EBITDA | -233 | 105 | 11 | 2.921 | 7.530 | -8.168 | -1.547 | 7.590 | 7.471 | 1.915 | -210 | 210 | -542 | -824 |
| Depreciation & amort. | -3 | -5 | -4 | -5 | -0 | -11.955 | -15.440 | -4.186 | -4.260 | -2.477 | -1.305 | -2.683 | -2.228 | -1.544 |
| EBIT | -236 | 100 | 7 | 2.916 | 7.530 | -20.123 | -16.987 | 3.404 | 3.211 | -562 | -1.515 | -2.473 | -2.770 | -2.368 |
| Net financials | -5 | -2 | 14 | 21 | -9 | -49 | -5.516 | 172 | -248 | 314 | 281 | -96 | -137 | 306 |
| Profit before tax | -241 | 98 | 21 | 2.937 | 7.521 | -20.172 | -22.503 | 3.576 | 2.963 | -248 | -1.234 | -2.569 | -2.907 | -2.062 |
| Tax | -47 | 36 | 4 | 690 | 1.661 | -4.285 | -3.695 | 748 | 410 | -176 | -401 | -458 | -683 | 3.653 |
| Net profit | -194 | 62 | 17 | 2.247 | 5.860 | -15.887 | -18.808 | 2.828 | 2.553 | -72 | -833 | -2.111 | -2.224 | -5.714 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.546 | 2.068 | 2.981 | 4.214 | 12.348 | 53.715 | 39.980 | 32.791 | 25.644 | 15.348 | 16.200 | 18.556 | 18.382 | 13.032 |
| Equity | 67 | 129 | 146 | 2.393 | 8.253 | 20.466 | 21.489 | 24.076 | 16.769 | 4.416 | 3.397 | 1.093 | 389 | -5.326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 844 | 1.472 | 1.502 | 1.502 | 1.581 | 1.508 | 1.557 |
| Short-term debt | 3.479 | 1.939 | 2.818 | 1.760 | 3.836 | 31.869 | 17.664 | 7.871 | 7.403 | 9.430 | 11.301 | 15.882 | 16.485 | 15.789 |
| Total debt | 3.479 | 1.939 | 2.818 | 1.760 | 3.836 | 31.869 | 17.664 | 8.715 | 8.875 | 10.932 | 12.803 | 17.463 | 17.993 | 17.345 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TD Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JS Management | Management | 2013 | — | — |
IS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GB Management | Management | 2012 | — | — |
PB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
Payoneer ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 100.0% | 100.0% | 2021 | |
Ajsen Family ApS | Company | 25.0% | 25.0% | 2020 |
LEHRMANN FAMILY ApS | Company | 10.0% | 10.0% | 2018 |
INVEST NORDIC ApS | Company | 66.7% | 66.7% | 2018 |
THOR-IT ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Thor Rasmussen | Chief Executive Officer | 0 companies |
| Tarik Dinane | Chief Executive Officer | 0 companies |
| Jens Søndergaard | Management | 0 companies |
| Ivan Sandqvist | Chief Executive Officer | 0 companies |
| Alexander Haynes | Chief Executive Officer | 0 companies |
| Gregor Benedikt Bieler | Management | 0 companies |
| Peter Bredgaard | Management | 0 companies |
| Steven Bruce Gallagher | Chairman | 0 companies |
| Aaron Ross | Chairman | 0 companies |
| Jan Dal Lehrmann | Chairman | 0 companies |
| Russ Shaw | Board of Directors | 0 companies |
| Jan Hove Sørensen | Chairman | 0 companies |
| David Hope | Board of Directors | 0 companies |
| Jacob Ajsen | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Chairman | 0 companies |
| Niels Garde Toft | Board of Directors | 0 companies |