| Revenue | DKK 2M | -15% |
| EBITDA | DKK -72K | -129% |
| Net profit | DKK -198K | -761% |
| Total assets | DKK 2,3M | +21% |
| Equity | DKK -41K | -127% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | 76 | 441 | 770 | 1.462 | 2.259 | 2.323 | 1.967 |
| Staff expenses | -92 | -357 | -734 | -1.332 | -2.133 | -2.074 | -2.039 |
| EBITDA | -16 | 84 | 37 | 131 | 126 | 249 | -72 |
| Depreciation & amort. | -0 | -0 | -0 | -13 | -114 | -151 | -143 |
| EBIT | -16 | 84 | 37 | 117 | 12 | 97 | -215 |
| Net financials | -2 | -4 | -9 | -43 | -36 | -52 | -27 |
| Profit before tax | -18 | 80 | 28 | 74 | -24 | 45 | -242 |
| Tax | -4 | 21 | 8 | 26 | 4 | 15 | -45 |
| Net profit | -14 | 59 | 20 | 48 | -28 | 30 | -198 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Total assets | 119 | 308 | 487 | 1.797 | 1.922 | 1.919 | 2.315 |
| Equity | 27 | 86 | 106 | 654 | 126 | 156 | -41 |
| Long-term debt | 0 | 0 | 0 | 0 | 203 | 69 | 86 |
| Short-term debt | 92 | 214 | 375 | 1.131 | 1.583 | 1.694 | 2.270 |
| Total debt | 92 | 214 | 375 | 1.131 | 1.786 | 1.762 | 2.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2015 | — | — |
RP Management | Management | 2022 | — | — |
HJ Management | Management | 2022 | — | — |
EM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN MAKHOLM HOLDING ApS | Company | 33.3% | 50.0% | 2018 |
Midtjysk Data ApS | Company | 33.3% | 0.0% | 2018 |
THE DEVELOP GROUP ApS | Company | 33.3% | 33.3% | 2017 |
RK INVEST ApS | Company | 33.3% | 50.0% | 2018 |
Nova-C ApS | Company | 50.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Hübertz Knudsen | Management | 0 companies |
| Rasmus Pedersen Nielsen | Management | 0 companies |
| Hanne Jensen | Management | 0 companies |
| Eivind Martin Albæk Makholm | Management | 0 companies |
| Søren Møller | Chairman | 0 companies |
| Lisbeth Dalum Hansen | Chairman | 0 companies |