| Revenue | DKK 2,2M | +74% |
| EBITDA | DKK 400K | +1870% |
| Net profit | DKK -592K | +4% |
| Total assets | DKK 3,5M | +5% |
| Equity | DKK -1,7M | -53% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -147 | 260 | 524 | 29 | -54 | 124 | -156 | 9 | -227 | 501 | 1.249 | 2.178 |
| Staff expenses | -0 | -79 | -515 | -406 | -143 | -249 | -1.179 | -618 | -969 | -228 | -1.184 | -1.228 | -1.778 |
| EBITDA | 0 | -226 | -254 | 118 | -114 | -303 | -1.054 | -774 | -960 | -455 | -684 | 20 | 400 |
| Depreciation & amort. | -0 | -0 | -54 | -451 | -819 | -882 | -1.141 | -1.142 | -1.058 | -215 | -821 | -794 | -849 |
| EBIT | 0 | -226 | -309 | -333 | -933 | -1.185 | -2.195 | -1.916 | -2.018 | -670 | -1.505 | -774 | -449 |
| Net financials | 0 | -0 | -4 | 474 | -0 | -0 | -34 | -32 | -73 | -20 | -130 | -172 | -143 |
| Profit before tax | 0 | -226 | -313 | 141 | -933 | -1.185 | -2.229 | -1.948 | -2.091 | -691 | -1.634 | -947 | -592 |
| Tax | -0 | -53 | -70 | 33 | -205 | -261 | -490 | -593 | -198 | -34 | 243 | -330 | -0 |
| Net profit | 0 | -173 | -243 | 108 | -728 | -925 | -1.739 | -1.355 | -1.893 | -657 | -1.878 | -617 | -592 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.498 | 1.990 | 2.141 | 2.868 | 2.883 | 3.120 | 3.076 | 2.053 | 2.063 | 2.631 | 3.349 | 3.505 |
| Equity | 0 | 1.417 | 1.174 | 1.282 | 2.165 | 1.241 | -498 | 1.212 | -681 | -1.338 | -3.216 | -1.120 | -1.712 |
| Long-term debt | 0 | 0 | 502 | 0 | 0 | 0 | 0 | 487 | 1.024 | 1.037 | 1.026 | 643 | 520 |
| Short-term debt | 0 | 57 | 136 | 538 | 327 | 1.333 | 3.336 | 1.109 | 1.711 | 2.364 | 4.822 | 3.827 | 4.697 |
| Total debt | 0 | 57 | 638 | 538 | 327 | 1.333 | 3.336 | 1.597 | 2.734 | 3.401 | 5.848 | 4.470 | 5.217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AA Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stairways ApS | Company | 66.7% | 66.7% | 2018 |
EDORA HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2018 | |
BIT BLUEPRINT ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Weis Højfeldt | Chief Executive Officer | 0 companies |
| Andreas Aurorian | Founder | 0 companies |
| Christian Bernitt Birk | Board of Directors | 0 companies |
| Rune Ibsen | Chairman | 0 companies |
| Mads Hedegaard | Board of Directors | 0 companies |