| Revenue | DKK 2,6M | -18% |
| EBITDA | DKK 947K | -46% |
| Net profit | DKK 630K | -51% |
| Total assets | DKK 2M | -53% |
| Equity | DKK 1,2M | -66% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.700 | 1.918 | 2.501 | 2.721 | 2.201 | 2.891 | — | — | 2.655 | 2.870 | 2.836 | 3.186 | 2.616 |
| Staff expenses | -2.628 | -1.216 | -1.331 | -1.207 | -933 | -987 | -1.054 | -1.002 | -1.080 | -1.117 | -1.138 | -1.424 | -1.669 |
| EBITDA | 72 | 702 | 1.170 | 1.514 | 1.267 | 1.904 | 1.442 | 1.326 | 1.576 | 1.753 | 1.698 | 1.762 | 947 |
| Depreciation & amort. | -312 | -319 | -319 | -284 | -276 | -0 | -0 | -86 | -86 | -86 | -86 | -118 | -118 |
| EBIT | -240 | 382 | 851 | 1.230 | 991 | 1.904 | 1.442 | 1.240 | 1.489 | 1.666 | 1.611 | 1.644 | 829 |
| Net financials | -0 | -11 | -2 | -2 | -6 | 0 | 0 | 0 | 0 | 0 | -2 | -3 | -18 |
| Profit before tax | -110 | 371 | 849 | 1.228 | 985 | 1.904 | 1.442 | 1.240 | 1.489 | 1.666 | 1.609 | 1.641 | 811 |
| Tax | 65 | 89 | 196 | 270 | 217 | 419 | 317 | 273 | 328 | 367 | 354 | 361 | 181 |
| Net profit | -175 | 282 | 654 | 958 | 768 | 1.485 | 1.124 | 967 | 1.162 | 1.300 | 1.255 | 1.280 | 630 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.183 | 3.247 | 3.408 | 3.253 | 3.015 | 3.773 | 2.701 | 2.564 | 2.699 | 2.944 | 5.027 | 4.310 | 2.007 |
| Equity | 2.461 | 2.544 | 2.697 | 2.255 | 2.023 | 2.508 | 2.701 | 2.564 | 2.699 | 2.944 | 4.200 | 3.480 | 1.172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 |
| Short-term debt | 463 | 594 | 602 | 948 | 992 | 1.265 | 0 | 0 | 0 | 0 | 827 | 830 | 691 |
| Total debt | 463 | 594 | 602 | 948 | 992 | 1.265 | 0 | 0 | 0 | 0 | 827 | 830 | 834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZT Management | Management | 2025 | — | — |
FJ Founder | Founder | 2013 | — | — |
KM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
North Core Holdings ApS | Company | 100.0% | 100.0% | 2025 |
Alphasimplemind ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Zachary Taylor Cooke | Management | 0 companies |
| Francis Joseph Casey | Founder | 0 companies |
| Kristina Møller Cooke | Management | 0 companies |