| Revenue | DKK 21M | +37% |
| EBITDA | DKK -10,6M | +31% |
| Net profit | DKK -8,5M | +30% |
| Total assets | DKK 7,9M | -55% |
| Equity | DKK 416K | -95% |
| Employees | 35 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.292 | 662 | 2.541 | 4.829 | 7.263 | 10.047 | 13.363 | 16.650 | 19.469 | 13.227 | 15.371 | 21.046 |
| Staff expenses | -4.880 | -3.327 | -3.405 | -4.623 | -6.896 | -9.532 | -12.611 | -14.892 | -16.455 | -27.159 | -30.581 | -31.607 |
| EBITDA | -6.172 | -2.665 | -865 | 206 | 367 | 515 | 752 | 1.757 | 3.014 | -14.295 | -15.248 | -10.561 |
| Depreciation & amort. | 85 | 77 | 31 | 72 | -10 | -6 | -4 | -0 | -0 | -81 | -269 | -347 |
| EBIT | -6.257 | -2.743 | -896 | 134 | 357 | 509 | 748 | 1.757 | 3.014 | -14.376 | -15.516 | -10.908 |
| Net financials | -89 | -182 | -206 | -70 | -74 | -34 | -22 | -20 | -540 | -90 | 142 | 80 |
| Profit before tax | -6.347 | -2.924 | -1.102 | 64 | 283 | 476 | 727 | 1.737 | 2.723 | -14.466 | -15.374 | -10.828 |
| Tax | -1.566 | -714 | -270 | 19 | 68 | 103 | 164 | 117 | 525 | -3.221 | -3.348 | -2.360 |
| Net profit | -4.781 | -2.210 | -831 | 45 | 216 | 372 | 563 | 1.620 | 2.198 | -11.244 | -12.026 | -8.468 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.795 | 992 | 1.046 | 1.692 | 974 | 1.979 | 2.046 | 7.965 | 7.838 | 21.462 | 17.433 | 7.860 |
| Equity | -2.781 | -4.991 | -1.994 | -1.949 | -1.733 | -1.361 | -798 | 822 | 2.720 | 11.978 | 8.884 | 416 |
| Long-term debt | 2.550 | 0 | 0 | 0 | 0 | 0 | 307 | 998 | 0 | 179 | 179 | 192 |
| Short-term debt | 2.027 | 5.983 | 3.039 | 3.641 | 2.707 | 3.340 | 2.537 | 6.144 | 5.118 | 9.002 | 8.055 | 6.946 |
| Total debt | 4.576 | 5.983 | 3.039 | 3.641 | 2.707 | 3.340 | 2.844 | 7.142 | 5.118 | 9.181 | 8.234 | 7.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2013 | — | — |
TE Management | Management | 2024 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
GARP HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
QNTM WebOpti SW BidCo ApS | Company | 100.0% | 100.0% | 2021 |
SKOV HOLDING 2008 ApS | Company | 20.0% | 20.0% | 2016 |
H. DRACHMANN HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
DAGMAR ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Henrik Skov | Management | 0 companies |
| Thomas Esmarch Clausen | Management | 0 companies |
| Jeppe Godske Olsen | Chief Executive Officer | 0 companies |
| Kenneth Boll | Chief Executive Officer | 0 companies |
| Peder Magnus Ersted Dahl | Management | 0 companies |
| Henrik Drachmann | Chairman | 0 companies |
| Eivind Roald | Chairman | 0 companies |
| Claus Hovge Andersen | Chairman | 0 companies |
| Morten Amstrup Sandlykke | Board of Directors | 0 companies |
| Karl Fredrik Lund | Chairman | 0 companies |
| Signe Trock Hilstrøm | Board of Directors | 0 companies |
| Mattias Erik Holmström | Board of Directors | 0 companies |
| Ole Fredrik Ingier | Board of Directors | 0 companies |
| Jo Jemblie Leknes-Monssen | Board of Directors | 0 companies |
| Gustav Tore Henning Axelson | Board of Directors | 0 companies |
| Thomas Møller Garp | Board of Directors | 0 companies |
| Brian Østberg | Board of Directors | 0 companies |