| Revenue | DKK 34,2M | +71% |
| EBITDA | DKK -2,2M | +82% |
| Net profit | DKK -4,5M | +76% |
| Total assets | DKK 50,7M | -15% |
| Equity | DKK 1,8M | -71% |
| Employees | 72 | — |
| Item | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.134 | -1.138 | -4.160 | 436 | 3.068 | 8.895 | 8.132 | 9.100 | 5.488 | 2.148 | 20.004 | 34.157 |
| Staff expenses | -1.329 | -952 | -6.179 | -11.093 | -14.103 | -14.898 | -15.944 | -18.140 | -20.321 | -26.481 | -31.216 | -36.344 |
| EBITDA | -2.464 | -2.090 | -10.339 | -10.657 | -11.035 | -6.003 | -7.812 | -9.039 | -14.834 | -24.332 | -11.947 | -2.186 |
| Depreciation & amort. | -13 | -4 | -18 | -29 | -49 | -64 | -264 | -650 | -1.375 | -2.242 | -316 | -509 |
| EBIT | -2.477 | -2.094 | -10.357 | -10.686 | -11.083 | -6.067 | -8.076 | -9.690 | -16.209 | -26.574 | -12.263 | -2.695 |
| Net financials | -0 | -3 | -229 | -447 | -2.061 | -547 | -790 | -12.833 | -3.070 | -1.073 | -2.523 | -1.811 |
| Profit before tax | -2.477 | -2.097 | -10.585 | -11.133 | -13.145 | -6.613 | -8.867 | -22.523 | -19.279 | -27.647 | -14.786 | -4.506 |
| Tax | -0 | -367 | -1.042 | -1.020 | -1.343 | -1.342 | -1.509 | -1.492 | -1.298 | -1.227 | 3.938 | 15 |
| Net profit | -2.477 | -1.730 | -9.543 | -10.112 | -11.801 | -5.271 | -7.357 | -21.031 | -17.982 | -26.420 | -18.725 | -4.521 |
| Item | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.393 | 13.588 | 33.278 | 26.016 | 55.653 | 55.519 | 48.115 | 48.546 | 53.972 | 51.679 | 59.865 | 50.715 |
| Equity | 3.402 | 8.527 | 18.798 | 8.686 | 16.516 | 11.244 | 3.887 | -17.144 | 19.744 | 8.203 | 6.244 | 1.785 |
| Long-term debt | 1.491 | 1.491 | 5.491 | 5.423 | 22.669 | 27.329 | 26.422 | 40.758 | 3.140 | 10.000 | 10.000 | 10.000 |
| Short-term debt | 2.500 | 3.570 | 8.989 | 11.906 | 16.467 | 16.946 | 17.806 | 24.931 | 31.088 | 33.476 | 42.235 | 38.931 |
| Total debt | 3.991 | 5.061 | 14.479 | 17.330 | 39.137 | 44.275 | 44.228 | 65.690 | 34.228 | 43.476 | 52.235 | 48.931 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2021 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jesper Buch Holding ApS | Company | 10.0% | 10.0% | 2026 |
| Individual | 10.0% | 10.0% | 2022 | |
MITCO ApS | Company | 5.0% | 5.0% | 2021 |
WORKING BITS ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2016 | |
Nordic Secondary Fund II K/S | Company | 5.0% | 5.0% | 2026 |
MATIAS MØL DALSGAARD ApS | Company | 5.0% | 5.0% | 2026 |
Nordic Secondary Fund I P/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2015 | |
EAST COAST CAPITAL ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2021 | |
SUPERGEJL ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Lahrmann Christensen | Management | 0 companies |
| Matias Møl Dalsgaard | Chief Executive Officer | 0 companies |
| Francois-Xavier Marchand | Board of Directors | 0 companies |
| Patrick Wirth | Board of Directors | 0 companies |
| Peter Duedahl Sørensen | Chairman | 0 companies |
| Thierry Lucien Francois Vallet | Board of Directors | 0 companies |
| Diego Philibert Hidalgo Demeusois | Board of Directors | 0 companies |
| Lukas Sebastian Keuerleber | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Board of Directors | 0 companies |
| Lennart Bent Lajboschitz | Board of Directors | 0 companies |
| Stefania Maestroni | Board of Directors | 0 companies |
| Claus Moseholm | Chairman | 0 companies |
| Jesper Buch | Board of Directors | 0 companies |
| Pierre Raymond Julien Grellier | Board of Directors | 0 companies |