| Revenue | DKK 1,4M | +140% |
| EBITDA | DKK 274K | +3% |
| Net profit | DKK 199K | -19% |
| Total assets | DKK 629K | +34% |
| Equity | DKK -76K | +72% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 150 | 252 | 791 | 501 | 538 | 485 | 430 | -55 | 590 | 1.415 |
| Staff expenses | -0 | -764 | -909 | -1.113 | -1.133 | -816 | -718 | -130 | -323 | -1.141 |
| EBITDA | 150 | -511 | -117 | -612 | -595 | -331 | -289 | -185 | 267 | 274 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 150 | -511 | -117 | -612 | -595 | -331 | -289 | -185 | 267 | 274 |
| Net financials | -1 | -5 | -1 | -1 | -3 | -1 | -1 | -1 | -0 | -24 |
| Profit before tax | 148 | -517 | -118 | -613 | -598 | -332 | -290 | -186 | 267 | 250 |
| Tax | 31 | -114 | -26 | -135 | -131 | -0 | -0 | -71 | 23 | 52 |
| Net profit | 118 | -403 | -92 | -478 | -466 | -332 | -290 | -115 | 244 | 199 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.308 | 719 | 875 | 1.060 | 815 | 322 | 237 | 85 | 471 | 629 |
| Equity | 158 | -245 | -338 | -816 | -1.282 | -1.614 | -404 | -519 | -275 | -76 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.151 | 964 | 1.213 | 1.876 | 2.097 | 1.936 | 641 | 604 | 746 | 706 |
| Total debt | 1.151 | 964 | 1.213 | 1.876 | 2.097 | 1.936 | 641 | 604 | 746 | 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AS Unofficial title | Unofficial title | 2026 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MR Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sentio Simulations Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Lucas Overby | Chief Executive Officer | 0 companies |
| Anders Scheel Frederiksen | Unofficial title | 0 companies |
| Simon Egenfeldt-Nielsen | Chief Executive Officer | 0 companies |
| Martin Reimer | Management | 0 companies |