| Revenue | DKK 5,7M | -21% |
| EBITDA | DKK -1,7M | -148% |
| Net profit | DKK -4,7M | -392% |
| Total assets | DKK 6,5M | -42% |
| Equity | DKK 948K | -83% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -410 | -1.122 | 1.419 | 240 | -343 | 400 | 2.507 | 4.671 | 7.209 | 5.686 |
| Staff expenses | -127 | -979 | -3.081 | -7.149 | -7.599 | -6.412 | -7.691 | -3.564 | -3.608 | -7.412 |
| EBITDA | -537 | -2.101 | -1.662 | -6.909 | -7.942 | -6.013 | -5.185 | 1.106 | 3.600 | -1.726 |
| Depreciation & amort. | -18 | -186 | -580 | -1.271 | -2.076 | -2.416 | -2.759 | -2.120 | -1.586 | -1.225 |
| EBIT | -555 | -2.287 | -2.242 | -8.180 | -10.019 | -8.429 | -7.944 | -1.013 | 2.014 | -2.951 |
| Net financials | 1 | -624 | -161 | -327 | -509 | -408 | -337 | 42 | 34 | 11 |
| Profit before tax | -554 | -2.911 | -2.403 | -8.507 | -10.528 | -8.837 | -8.281 | -971 | 2.048 | -2.939 |
| Tax | -119 | -185 | -842 | -1.776 | -2.451 | -2.028 | -1.821 | -222 | 451 | 1.730 |
| Net profit | -435 | -2.726 | -1.562 | -6.731 | -8.076 | -6.809 | -6.459 | -749 | 1.597 | -4.669 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.509 | 2.447 | 5.555 | 13.781 | 10.819 | 13.158 | 12.863 | 12.434 | 11.223 | 6.521 |
| Equity | 3.658 | 1.596 | 38 | 7.452 | 3.591 | 5.453 | 4.768 | 4.019 | 5.617 | 948 |
| Long-term debt | 0 | 162 | 2.927 | 3.245 | 3.016 | 3.478 | 543 | 543 | 543 | 597 |
| Short-term debt | 507 | 531 | 2.590 | 3.084 | 4.212 | 4.226 | 7.552 | 7.872 | 5.063 | 4.976 |
| Total debt | 507 | 692 | 5.517 | 6.329 | 7.228 | 7.704 | 8.095 | 8.415 | 5.607 | 5.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
WH Founder | Founder | 2015 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boyum IT Solutions Group ApS | Company | 100.0% | 100.0% | 2022 |
Seier Capital Denmark A/S | Company | 10.0% | 10.0% | 2019 |
Mad House HQ ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 5.0% | 5.0% | 2018 | |
DAMGAARD COMPANY A/S | Company | 10.0% | 10.0% | 2022 |
Boyum IT Solutions CPH ApS | Company | 5.0% | 5.0% | 2016 |
Josp Capital ApS | Company | 25.0% | 25.0% | 2021 |
Tidemann&Co ApS | Company | 5.0% | 5.0% | 2015 |
Shine Denmark ApS | Company | 10.0% | 10.0% | 2016 |
Firmaet af den 27. maj 2025 2.0 ApS | Company | 20.0% | 20.0% | 2021 |
SEIER CAPITAL A/S | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Andersen | Chief Executive Officer | 0 companies |
| Carsten Mogensen | Chief Executive Officer | 0 companies |
| Werner Helmuth Storm Valeur | Founder | 0 companies |
| Mikael Boyum | Chief Executive Officer | 0 companies |
| Jesper Vraa Hendriksen | Chief Executive Officer | 0 companies |
| Preben Damgaard Nielsen | Board of Directors | 0 companies |
| Benjamin Grøn Laursen | Board of Directors | 0 companies |
| Jørgen Hauglund | Board of Directors | 0 companies |
| Jörg Bernhard Klasmeyer | Board of Directors | 0 companies |
| Michael Offersøy Nielsen | Board of Directors | 0 companies |
| Joachim Harding Spangsberg | Board of Directors | 0 companies |
| Lars Romedahl | Board of Directors | 0 companies |
| Bent Bang-Jensen | Chairman | 0 companies |