| Revenue | DKK 3,1M | +53% |
| EBITDA | DKK 420K | +147% |
| Net profit | DKK 403K | +145% |
| Total assets | DKK 637K | +109% |
| Equity | DKK 592K | +213% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | 115 | -61 | -133 | 1.146 | 1.574 | 2.842 | 2.410 | 2.001 | 3.071 |
| Staff expenses | -559 | -2.163 | -2.086 | -1.615 | -1.532 | -1.459 | -1.864 | -2.267 | -2.891 | -2.651 |
| EBITDA | -625 | -2.049 | -2.147 | -1.748 | -386 | 116 | 978 | 143 | -890 | 420 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -625 | -2.049 | -2.147 | -1.748 | -386 | 116 | 978 | 143 | -890 | 420 |
| Net financials | -0 | -26 | -16 | -1 | -76 | -6 | 0 | 0 | 0 | -17 |
| Profit before tax | -625 | -2.075 | -2.163 | -1.749 | -462 | 109 | 978 | 143 | -890 | 403 |
| Tax | -137 | 29 | -455 | -459 | -355 | -0 | 355 | -0 | -0 | -0 |
| Net profit | -488 | -2.104 | -1.708 | -1.291 | -106 | 109 | 623 | 143 | -890 | 403 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 296 | 376 | 491 | 738 | 735 | 853 | 1.007 | 1.079 | 304 | 637 |
| Equity | 213 | -1.891 | -3.599 | 310 | 204 | 313 | 936 | 1.079 | 189 | 592 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 |
| Short-term debt | 84 | 2.267 | 4.091 | 428 | 531 | 540 | 71 | 0 | 100 | 44 |
| Total debt | 84 | 2.267 | 4.091 | 428 | 531 | 540 | 71 | 0 | 115 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
NF Management | Management | 2017 | — | — |
JO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
RB Management | Management | 2015 | — | — |
AB Management | Management | 2015 | — | — |
MH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ideanote Holding ApS | Company | 33.3% | 33.3% | 2019 |
FLEGO HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
EDUTERM A/S | Company | 10.0% | 10.0% | 2020 |
SPUTNIK HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
Lux By Lumia ApS | Company | 5.0% | 5.0% | 2017 |
Rasmus Dahl J Holding IVS | Company | 5.0% | 5.0% | 2016 |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Bo Storjohann | Chief Executive Officer | 0 companies |
| Nicki Friis Willumsen | Management | 0 companies |
| Jesper Ohrt Juel Jensen | Chief Executive Officer | 0 companies |
| Rune Boyle Mehlsen | Management | 0 companies |
| Andreas Boyle Mehlsen | Management | 0 companies |
| Maja Hasseriis Juhler | Management | 0 companies |
| Henrik Kongsbak | Chairman | 0 companies |
| Christian Rud Ingvardsen | Board of Directors | 0 companies |
| Kris Østergaard | Chairman | 0 companies |
| Flemming Presmann | Board of Directors | 0 companies |
| Rasmus Knude | Board of Directors | 0 companies |