| Revenue | DKK 59,6M | +5% |
| EBITDA | DKK -5,3M | +14% |
| Net profit | DKK -16,1M | -78% |
| Total assets | DKK 205,7M | -7% |
| Equity | DKK 51,6M | +3% |
| Employees | 17 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | -1.979 | 978 | 8.253 | 62.290 | 94.432 | 56.651 | 59.569 |
| Staff expenses | -0 | -613 | -8.494 | -14.684 | -17.679 | -15.838 | -20.791 | -18.870 |
| EBITDA | -6 | -2.592 | -7.516 | -8.668 | -2.079 | -6.164 | -6.198 | -5.307 |
| Depreciation & amort. | -0 | -6 | -158 | -772 | -962 | -1.083 | -710 | -465 |
| EBIT | -6 | -2.598 | -7.673 | -9.440 | -3.040 | -7.247 | -6.908 | -5.772 |
| Net financials | -0 | -189 | -1.354 | -1.834 | 8.570 | -2.651 | -3.601 | -10.058 |
| Profit before tax | -6 | -2.787 | -9.027 | -11.274 | 5.530 | -9.899 | -10.094 | -15.830 |
| Tax | -0 | -613 | -1.892 | -2.435 | -1.664 | -2.151 | -1.066 | 223 |
| Net profit | -6 | -2.174 | -7.135 | -8.839 | 7.194 | -7.747 | -9.028 | -16.053 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 56.116 | 69.012 | 97.699 | 139.371 | 155.682 | 220.759 | 205.717 |
| Equity | -4 | 24.334 | 17.198 | 12.302 | 25.828 | 45.547 | 50.019 | 51.566 |
| Long-term debt | 0 | 0 | 3.272 | 44.111 | 52.604 | 32.361 | 64.807 | 67.986 |
| Short-term debt | 5 | 31.782 | 48.542 | 41.287 | 60.939 | 77.774 | 105.933 | 86.165 |
| Total debt | 5 | 31.782 | 51.814 | 85.398 | 113.543 | 110.135 | 170.740 | 154.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THINK! DIGITAL HOLDING ApS | Company | 20.0% | 10.0% | 2025 |
Strategic Design Group Holding ApS | Company | 20.0% | 66.7% | 2025 |
GiancarloAhohakoOle ApS | Company | 10.0% | 5.0% | 2022 |
DAFE HOLDING ApS | Company | 10.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Riisager Gustafsen | Chief Executive Officer | 0 companies |
| Søren Lehmann Poulsen | Management | 0 companies |
| Jon Lollike | Board of Directors | 0 companies |
| Thorkil Kastberg Christensen | Board of Directors | 0 companies |
| Kasper Damgaard Boel Rousøe | Board of Directors | 0 companies |
| Thomas Vejlemand | Board of Directors | 0 companies |
| Thomas Meng | Board of Directors | 0 companies |
| Therese Strange-Obel Johansen | Board of Directors | 0 companies |
| Helle Charlotte Busck Fensvig | Board of Directors | 0 companies |
| Morten Johnstad-Møller | Board of Directors | 0 companies |
| Klaus Silberbauer Andersen | Board of Directors | 0 companies |
| Jens Martin Skibsted | Board of Directors | 0 companies |
| Niels Walther-Rasmussen | Board of Directors | 0 companies |
| Lasse Jensby Dahl | Board of Directors | 0 companies |
| David Fellah | Chairman | 0 companies |