| Revenue | DKK 3,2M | +9% |
| EBITDA | DKK -2,1M | +18% |
| Net profit | DKK -5M | -19% |
| Total assets | DKK 10,8M | -4% |
| Equity | DKK -3,5M | -5043% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 198 | — | 804 | 2.268 | 1.337 | 2.005 | 2.953 | 3.223 |
| Staff expenses | -0 | -0 | -0 | -300 | -1.796 | -2.496 | -3.313 | -5.449 | -5.276 |
| EBITDA | 2 | 198 | 287 | 504 | 472 | -1.159 | -1.308 | -2.495 | -2.053 |
| Depreciation & amort. | -34 | -38 | -0 | -141 | -351 | -663 | -1.382 | -2.275 | -2.985 |
| EBIT | -32 | 161 | 287 | 363 | 121 | -1.822 | -2.691 | -4.770 | -5.038 |
| Net financials | 0 | -38 | 0 | -79 | -127 | -142 | -365 | -684 | -906 |
| Profit before tax | -32 | 122 | 287 | 285 | -6 | -1.964 | -3.055 | -5.454 | -5.944 |
| Tax | -0 | 21 | -0 | 60 | -7 | -430 | -718 | -1.242 | -945 |
| Net profit | -32 | 101 | 287 | 225 | 1 | -1.534 | -2.338 | -4.212 | -4.999 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39 | 1.175 | 0 | 2.707 | 5.494 | 7.155 | 11.020 | 11.172 | 10.762 |
| Equity | -32 | 69 | 760 | 1.356 | 1.690 | 881 | 2.043 | -69 | -3.548 |
| Long-term debt | 0 | 0 | 0 | 16 | 2.021 | 2.339 | 3.772 | 3.814 | 7.327 |
| Short-term debt | 72 | 332 | 0 | 999 | 1.258 | 3.341 | 4.259 | 7.140 | 6.984 |
| Total debt | 72 | 1.085 | 0 | 1.016 | 3.279 | 5.680 | 8.031 | 10.954 | 14.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2021 | — | — |
MB Management | Management | 2025 | — | — |
AG Founder | Founder | 2015 | — | — |
KG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
RM | Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Herman P Holding ApS | Company | 20.0% | 20.0% | 2025 |
MIIA ApS | Company | 20.0% | 20.0% | 2025 |
NTI Industries ApS | Company | 20.0% | 20.0% | 2025 |
TPC MANAGEMENT ApS | Company | 15.0% | 15.0% | 2025 |
MThor ApS | Company | 10.0% | 10.0% | 2026 |
BÜLOW GRUPPEN ApS | Company | 15.0% | 15.0% | 2021 |
Pisa K/S | Company | 5.0% | 5.0% | 2024 |
Converzion Danmark ApS | Company | 5.0% | 5.0% | 2019 |
Robot at Work ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 10.0% | 10.0% | 2018 | |
Martiny Group Holding ApS | Company | 5.0% | 5.0% | 2018 |
BÜLOW & CO ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Kirkegaard Christensen | Management | 0 companies |
| Mathias Bedsted Thor | Management | 0 companies |
| Anders Geleff Martiny | Founder | 0 companies |
| Kasper Guul Laursen | Management | 0 companies |
| Henrik Nielsen | Board of Directors | 0 companies |
| Lars Herman Petersen | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Deputy Chairman | 0 companies |
| Allan Carsten Bülow | Board of Directors | 0 companies |
| Rune Mai | Chairman | 0 companies |