| Revenue | DKK 408K | -61% |
| EBITDA | DKK -1,2M | +30% |
| Net profit | DKK -2,3M | -30% |
| Total assets | DKK 13,2M | +5% |
| Equity | DKK -6,8M | -53% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -201 | 74 | -249 | 44 | 830 | 842 | 1.036 | 408 |
| Staff expenses | -332 | -415 | -271 | -256 | -3.339 | -4.131 | -2.760 | -1.612 |
| EBITDA | -533 | -341 | -520 | -212 | -2.509 | -3.289 | -1.724 | -1.204 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -17 | -19 | -19 |
| EBIT | -533 | -341 | -520 | -212 | -2.517 | -3.306 | -1.742 | -1.223 |
| Net financials | -3 | 29 | 0 | -62 | -102 | -528 | -415 | -1.352 |
| Profit before tax | -536 | -313 | -520 | -274 | -2.619 | -3.835 | -2.158 | -2.575 |
| Tax | -118 | -75 | -41 | -181 | -733 | -1.103 | -358 | -239 |
| Net profit | -418 | -237 | -479 | -93 | -1.886 | -2.732 | -1.800 | -2.335 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 395 | 608 | 3.134 | 5.393 | 13.022 | 11.313 | 12.558 | 13.198 |
| Equity | -417 | -655 | 366 | 1.070 | 111 | -2.621 | -4.421 | -6.756 |
| Long-term debt | 629 | 1.228 | 2.621 | 3.500 | 10.696 | 11.295 | 12.557 | 14.582 |
| Short-term debt | 183 | 35 | 146 | 541 | 1.897 | 2.639 | 4.422 | 5.372 |
| Total debt | 812 | 1.263 | 2.768 | 4.040 | 12.593 | 13.934 | 16.979 | 19.954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2017 | — | — |
KP Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
CCreator IVS | Company | 33.3% | 33.3% | 2017 |
| Individual | 15.0% | 15.0% | 2017 | |
Nordetect ApS | Company | 5.0% | 5.0% | 2019 |
Palak Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Individual | 10.0% | 10.0% | 2021 | |
xponentum IVS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Høybye Olsen | Management | 0 companies |
| Keenan Pinto | Management | 0 companies |
| Mads Heine | Chairman | 0 companies |