| Revenue | DKK -279K | -105% |
| EBITDA | DKK -367K | -106% |
| Net profit | DKK -369K | -106% |
| Total assets | DKK 180K | +10% |
| Equity | DKK -540K | -217% |
| Employees | 1 | — |
| Item | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -346 | -304 | -660 | -149 | 430 | -137 | 197 | 6.154 | -279 |
| Staff expenses | -87 | -280 | -1.580 | -285 | -626 | -2.129 | -2.176 | -203 | -87 |
| EBITDA | -433 | -584 | -2.240 | -434 | -196 | -2.266 | -1.978 | 6.356 | -367 |
| Depreciation & amort. | -0 | -0 | -91 | -237 | -1.102 | -1.783 | -9.689 | -100 | -0 |
| EBIT | -433 | -584 | -2.331 | -671 | -1.298 | -4.049 | -11.667 | 6.256 | -367 |
| Net financials | -18 | -17 | -28 | -109 | -146 | -221 | -225 | -0 | -3 |
| Profit before tax | -452 | -601 | -2.358 | -780 | -1.444 | -4.270 | -11.892 | 6.256 | -369 |
| Tax | -92 | -132 | -512 | -615 | -114 | -855 | -441 | -0 | -0 |
| Net profit | -360 | -469 | -1.846 | -164 | -1.331 | -3.415 | -11.452 | 6.256 | -369 |
| Item | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376 | 1.401 | 3.774 | 5.813 | 11.416 | 8.805 | 1.107 | 165 | 180 |
| Equity | -310 | 45 | 2.466 | 2.302 | 4.890 | 1.476 | -6.426 | -171 | -540 |
| Long-term debt | 318 | 535 | 400 | 1.722 | 4.177 | 4.287 | 4.501 | 0 | 0 |
| Short-term debt | 367 | 821 | 908 | 1.789 | 1.932 | 3.042 | 3.033 | 335 | 720 |
| Total debt | 686 | 1.356 | 1.308 | 3.512 | 6.110 | 7.330 | 7.533 | 335 | 720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RR Management | Management | 2017 | — | — |
JS Unofficial title | Unofficial title | 2024 | — | — |
SL Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vested Holding ApS | Company | 25.0% | 25.0% | 2020 |
Swiss Holding ApS | Company | 25.0% | 25.0% | 2020 |
Founderment A/S | Company | 15.0% | 15.0% | 2022 |
BRAINTRUST ApS | Company | 10.0% | 10.0% | 2020 |
Evolvo Group Investments ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2020 |
| Individual | 100.0% | 100.0% | 2016 | |
CODEZENSE IVS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Rousing Vest | Management | 0 companies |
| Jacob Smith | Unofficial title | 0 companies |
| Steffen Larsen | Management | 0 companies |
| Anders Boelskifte Mogensen | Chairman | 0 companies |
| Martin Firing Jørgensen | Chairman | 0 companies |
| Jesper Hart-Hansen | Board of Directors | 0 companies |
| Steffen Boutrup Møller | Board of Directors | 0 companies |