| Revenue | DKK 946K | -7% |
| EBITDA | DKK -531K | +70% |
| Net profit | DKK 3M | +230% |
| Total assets | DKK 15,3M | -39% |
| Equity | DKK 14,7M | +26% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.233 | 3.021 | 3.988 | 2.989 | 2.076 | 2.136 | 2.756 | 498 | 1.910 | 1.694 | 1.018 | 946 |
| Staff expenses | -893 | -2.569 | -3.042 | -1.858 | -1.329 | -790 | -585 | -930 | -3.492 | -3.345 | -2.772 | -1.477 |
| EBITDA | 340 | 452 | 946 | 1.131 | 747 | 1.345 | 2.171 | -432 | -1.581 | -1.651 | -1.754 | -531 |
| Depreciation & amort. | -11 | -46 | -24 | -94 | -255 | -346 | -322 | -322 | -322 | -521 | -734 | -9.199 |
| EBIT | 330 | 406 | 922 | 1.037 | 493 | 999 | 1.849 | -754 | -1.903 | -2.171 | -2.488 | -9.729 |
| Net financials | 0 | -1 | -20 | -0 | -13 | -19 | -6 | -123 | -96 | -96 | -269 | 10.238 |
| Profit before tax | 330 | 405 | 902 | 1.036 | 480 | 981 | 1.843 | -877 | -1.999 | -2.268 | -2.757 | 508 |
| Tax | 86 | 114 | 198 | 228 | 106 | 372 | 285 | -396 | -632 | -558 | -425 | -2.533 |
| Net profit | 243 | 290 | 703 | 808 | 375 | 609 | 1.558 | -481 | -1.366 | -1.709 | -2.333 | 3.041 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 603 | 1.480 | 3.134 | 4.147 | 3.841 | 4.298 | 6.398 | 19.347 | 18.373 | 20.099 | 25.221 | 15.262 |
| Equity | 323 | 514 | 1.017 | 1.676 | 2.091 | 2.700 | 4.258 | 17.027 | 15.660 | 13.951 | 11.618 | 14.659 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.398 | 0 | 0 |
| Short-term debt | 274 | 952 | 2.117 | 2.179 | 1.086 | 734 | 992 | 723 | 1.010 | 4.244 | 11.626 | 513 |
| Total debt | 274 | 952 | 2.117 | 2.179 | 1.086 | 734 | 992 | 723 | 1.010 | 7.642 | 11.626 | 513 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IDEACT ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Falten Zelmer | Board of Directors | 0 companies |
| Hans Olof Christensson | Board of Directors | 0 companies |
| Lars Christensson | Board of Directors | 0 companies |
| Vinay Venkatraman | Chairman | 0 companies |