| Revenue | DKK 4,1M | +364% |
| EBITDA | DKK -4,5M | -77% |
| Net profit | DKK -4,1M | -60% |
| Total assets | DKK 16M | +58% |
| Equity | DKK 7,1M | +289% |
| Employees | 17 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -155 | 702 | -706 | 933 | 1.907 | 1.360 | 57 | 1.727 | 893 | 4.139 |
| Staff expenses | -0 | -75 | -974 | -1.297 | -2.129 | -2.153 | -2.397 | -2.541 | -2.579 | -3.455 | -8.671 |
| EBITDA | -5 | -230 | -272 | -2.003 | -1.196 | -246 | -1.037 | -2.484 | -852 | -2.563 | -4.532 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -10 | -10 | -35 | -28 | -25 | -26 | -62 |
| EBIT | -5 | -230 | -272 | -2.010 | -1.206 | -256 | -1.072 | -2.512 | -877 | -2.588 | -4.594 |
| Net financials | 0 | -1 | 0 | -3 | -0 | -3 | -100 | -186 | -142 | -357 | -295 |
| Profit before tax | -5 | -231 | -272 | -2.013 | -1.207 | -259 | -1.172 | -2.699 | -1.019 | -2.945 | -4.889 |
| Tax | -0 | -0 | -0 | -443 | -265 | -63 | -372 | -386 | -327 | -400 | -804 |
| Net profit | -5 | -231 | -272 | -1.570 | -942 | -196 | -800 | -2.312 | -692 | -2.545 | -4.085 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75 | 209 | 2.153 | 1.013 | 450 | 1.838 | 2.809 | 2.548 | 2.058 | 10.078 | 15.966 |
| Equity | 75 | -156 | 1.072 | -498 | -1.417 | -1.613 | -2.088 | -4.314 | -5.006 | 1.816 | 7.058 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.137 | 3.308 | 2.973 | 2.554 |
| Short-term debt | 0 | 365 | 1.081 | 1.511 | 1.867 | 3.451 | 4.897 | 3.725 | 3.756 | 5.289 | 6.354 |
| Total debt | 0 | 365 | 1.081 | 1.511 | 1.867 | 3.451 | 4.897 | 6.862 | 7.063 | 8.262 | 8.908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Founder | Founder | 2013 | — | — |
PT Founder | Founder | 2013 | — | — |
PB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2023 | |
TOTTRUP ApS | Company | 20.0% | 20.0% | 2023 |
FAMOLE HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
Høgstedt ApS | Company | 5.0% | 5.0% | 2023 |
SMMF Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2013 | |
Danmarks Tekniske Universitet | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Pedersen | Founder | 0 companies |
| Peter Tidemand-Lichtenberg | Founder | 0 companies |
| Peter Bak Tøttrup | Management | 0 companies |
| Tom Olesen | Chairman | 0 companies |
| Maik Peter Müller | Board of Directors | 0 companies |
| Fabian Peters | Board of Directors | 0 companies |