| Revenue | DKK 7,2M | +10% |
| EBITDA | DKK -3,2M | +6% |
| Net profit | DKK -3,6M | -9% |
| Total assets | DKK 7,7M | -19% |
| Equity | DKK -10,6M | -51% |
| Employees | 16 | — |
| Item | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -281 | -1 | 85 | 383 | 1.008 | 2.632 | 5.930 | 6.603 | 7.242 |
| Staff expenses | -18 | -3 | -20 | -668 | -3.041 | -4.228 | -6.648 | -9.966 | -10.407 |
| EBITDA | -299 | -4 | 66 | -340 | -2.033 | -1.596 | -718 | -3.363 | -3.165 |
| Depreciation & amort. | -0 | -0 | -0 | -26 | -60 | -60 | -60 | -110 | -125 |
| EBIT | -299 | -4 | 66 | -366 | -2.093 | -1.656 | -778 | -3.472 | -3.289 |
| Net financials | -1 | -1 | -2 | 2 | 19 | 44 | 166 | 246 | 122 |
| Profit before tax | -300 | -5 | 64 | -364 | -2.074 | -1.612 | -612 | -3.226 | -3.167 |
| Tax | -65 | -0 | 13 | -80 | -456 | 88 | -615 | 75 | 418 |
| Net profit | -235 | -5 | 51 | -284 | -1.618 | -1.700 | 2 | -3.301 | -3.585 |
| Item | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 201 | 277 | 1.526 | 3.153 | 5.652 | 7.664 | 9.474 | 7.716 |
| Equity | -185 | -189 | -138 | -422 | -2.040 | -3.740 | -3.738 | -7.039 | -10.624 |
| Long-term debt | 0 | 0 | 0 | 96 | 854 | 3.160 | 3.923 | 6.169 | 7.287 |
| Short-term debt | 309 | 390 | 415 | 1.851 | 4.339 | 6.233 | 7.479 | 10.344 | 11.053 |
| Total debt | 309 | 390 | 415 | 1.948 | 5.193 | 9.393 | 11.402 | 16.513 | 18.340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
One Cyber Group ApS | Company | 66.7% | 66.7% | 2022 |
Sumalee & Steen ApS | Company | 10.0% | 10.0% | 2022 |
J Honore Holding ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Søndermark | Chief Executive Officer | 0 companies |
| Jesper Helbrandt | Chief Executive Officer | 0 companies |