| Revenue | DKK 52,5M | -31% |
| EBITDA | DKK -19,2M | -305% |
| Net profit | DKK -23,9M | -499% |
| Total assets | DKK 79,4M | -23% |
| Equity | DKK 41,1M | -38% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.847 | 35.982 | 50.921 | 58.194 | 67.314 | 54.334 | 72.750 | 79.803 | 50.650 | 76.332 | 52.502 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9.808 | -2.323 | 4.669 | 2.757 | 4.419 | 1.048 | 10.928 | 779 | -5.401 | 9.403 | -19.248 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.808 | -2.323 | 4.669 | 2.757 | 4.419 | 1.048 | 10.928 | 779 | -5.401 | 9.403 | -19.248 |
| Net financials | -87 | 494 | -8 | -19 | 109 | 188 | -141 | -214 | -133 | 110 | -413 |
| Profit before tax | -9.895 | -2.085 | 4.991 | 1.499 | 4.870 | 1.454 | 9.426 | 1.397 | -5.878 | 8.498 | -18.217 |
| Tax | -1.138 | -438 | -4.646 | -2.976 | 1.198 | 2.082 | 231 | 60 | -1.553 | 2.497 | 5.719 |
| Net profit | -8.757 | -1.647 | 9.637 | 4.475 | 3.672 | -628 | 9.195 | 1.337 | -4.325 | 6.001 | -23.936 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.814 | 27.748 | 41.164 | 49.176 | 51.398 | 54.105 | 71.393 | 75.354 | 78.615 | 102.739 | 79.363 |
| Equity | 7.422 | 18.646 | 28.290 | 33.394 | 38.958 | 39.008 | 47.525 | 48.388 | 42.748 | 66.126 | 41.135 |
| Long-term debt | 309 | 259 | 264 | 816 | 641 | 2.774 | 2.604 | 1.540 | 1.739 | 2.596 | 19.201 |
| Short-term debt | 5.083 | 8.843 | 12.610 | 14.966 | 11.799 | 12.323 | 21.264 | 25.426 | 34.128 | 34.017 | 19.027 |
| Total debt | 5.392 | 9.102 | 12.874 | 15.782 | 12.440 | 15.097 | 23.868 | 26.966 | 35.867 | 36.613 | 38.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2012 | — | — |
PD Management | Management | 2013 | — | — |
AS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2020 | |
VORUP INVEST ApS | Company | 15.0% | 15.0% | 2025 |
| Individual | 5.0% | 5.0% | 2013 | |
SKJOLD INVEST APS | Company | 10.0% | 10.0% | 2025 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2015 | |
Nordic Compound Invest A/S | Company | 15.0% | 15.0% | 2026 |
SUNSTONE TECHNOLOGY VENTURES FUND I K/S | Company | 10.0% | 10.0% | 2013 |
Arbejdsmarkedets Tillægspension | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Peter Dam Madsen | Management | 0 companies |
| André Sloth Eriksen | Management | 0 companies |
| Peter Gross | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Dennis Nymann | Board of Directors | 0 companies |
| Ib Sønderby Larsen | Board of Directors | 0 companies |
| Gregers Kronborg | Board of Directors | 0 companies |
| Erik Damsgaard | Deputy Chairman | 0 companies |
| Rene Svendsen-Tune | Chairman | 0 companies |
| Maja Frølunde Sand-Grimnitz | Board of Directors | 0 companies |
| Lars Kristensen | Board of Directors | 0 companies |
| Jørgen Smidt | Board of Directors | 0 companies |
| Jukka Pekka Pertola | Chairman | 0 companies |
| Maria Helene Hjorth | Board of Directors | 0 companies |
| Samuel Ruben Szteinbaum | Chairman | 0 companies |
| Søren Klarskov Vilby | Chairman | 0 companies |
| Henri Pascal Yves Richard | Board of Directors | 0 companies |
| Jørgen Smidt | Board of Directors | 0 companies |
| Chris James Christopher | Deputy Chairman | 0 companies |
| Lasse Dannulat | Board of Directors | 0 companies |
| James Patrick Mc Donnell | Board of Directors | 0 companies |
| Alexander Shen-Wee Wong | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Bengt Olof Thuresson | Board of Directors | 0 companies |
| Jakob Alsted Have | Deputy Chairman | 0 companies |
| Knut Øversjøen | Board of Directors | 0 companies |
| Anna Anja Monrad | Board of Directors | 0 companies |