| Revenue | DKK 5,2M | +17% |
| EBITDA | DKK 683K | +126% |
| Net profit | DKK -1M | +70% |
| Total assets | DKK 10,9M | -9% |
| Equity | DKK 4M | -20% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 | 325 | 768 | 1.096 | 1.663 | 1.807 | 2.690 | 3.324 | 3.858 | 4.485 | 4.496 | 4.470 | 5.225 |
| Staff expenses | -24 | -238 | -680 | -1.042 | -1.042 | -1.664 | -2.395 | -3.247 | -3.859 | -5.010 | -7.628 | -7.101 | -4.543 |
| EBITDA | 5 | 21 | 16 | 54 | 156 | 143 | 295 | 77 | -1 | -525 | -3.131 | -2.632 | 683 |
| Depreciation & amort. | -0 | -0 | -0 | -71 | -71 | -77 | -193 | -281 | -267 | -584 | -1.032 | -1.494 | -1.720 |
| EBIT | 5 | 21 | 16 | -18 | 85 | 66 | 102 | -204 | -268 | -1.109 | -4.163 | -4.126 | -1.038 |
| Net financials | -4 | -1 | -4 | -3 | -3 | -22 | -31 | -65 | -61 | -76 | -116 | -178 | -258 |
| Profit before tax | 1 | 21 | 12 | -20 | 82 | 44 | 71 | -268 | -328 | -1.186 | -4.279 | -4.304 | -1.296 |
| Tax | 1 | 6 | 3 | -4 | 19 | 16 | 17 | -53 | -220 | -401 | -1.155 | -926 | -282 |
| Net profit | 0 | 15 | 8 | -16 | 62 | 28 | 54 | -215 | -109 | -785 | -3.124 | -3.378 | -1.015 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 215 | 702 | 992 | 1.463 | 1.238 | 1.187 | 1.461 | 1.890 | 3.864 | 9.880 | 12.458 | 11.982 | 10.948 |
| Equity | — | 95 | 103 | 87 | 149 | 277 | 331 | 116 | 8 | 3.871 | 5.748 | 4.988 | 3.973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.377 | 1.190 | 3.681 | 3.942 |
| Short-term debt | 135 | 606 | 884 | 920 | 1.078 | 836 | 979 | 1.556 | 3.351 | 3.064 | 5.330 | 3.313 | 3.032 |
| Total debt | 135 | 606 | 889 | 1.376 | 1.078 | 836 | 979 | 1.556 | 3.351 | 5.441 | 6.520 | 6.995 | 6.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Visikon Holding ApS | Company | 66.7% | 66.7% | 2016 |
Trifork Labs ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Nejsum Madsen | Management | 0 companies |
| Claus Ivan Rehfeld | Board of Directors | 0 companies |
| Alexander Philip Ritchie | Board of Directors | 0 companies |
| Lasse Svoldgaard Vesterby | Board of Directors | 0 companies |
| Martin Svoldgård Vesterby | Board of Directors | 0 companies |
| Karen Skjerbæk Jørgensen | Board of Directors | 0 companies |
| Carsten Stenvad Madsen | Board of Directors | 0 companies |
| Lars Bo Kirk | Chairman | 0 companies |