| Revenue | DKK 379K | -67% |
| EBITDA | DKK -4M | +52% |
| Net profit | DKK -4,1M | +53% |
| Total assets | DKK 3,2M | -52% |
| Equity | DKK -7,6M | -117% |
| Employees | 16 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | -1.034 | -2.035 | — | — | -3.906 | 1.139 | 379 |
| Staff expenses | -1.163 | -5.240 | -0 | -0 | -7.051 | -9.638 | -4.426 |
| EBITDA | -2.197 | -7.276 | — | — | -10.957 | -8.499 | -4.047 |
| Depreciation & amort. | -0 | -16 | -0 | -0 | -24 | -8 | -33 |
| EBIT | -2.197 | -7.292 | — | — | -10.981 | -8.508 | -4.080 |
| Net financials | -14 | -41 | 0 | 0 | -1.989 | -1.167 | -27 |
| Profit before tax | -2.210 | -7.333 | — | — | -12.970 | -9.674 | -4.107 |
| Tax | -482 | -1.611 | -0 | -0 | -1.104 | -999 | -41 |
| Net profit | -1.728 | -5.722 | — | — | -11.866 | -8.676 | -4.066 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.825 | 17.955 | 0 | 0 | 10.920 | 6.639 | 3.158 |
| Equity | 2.603 | 17.254 | — | — | -94 | -3.485 | -7.552 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.976 | 8.164 | 0 |
| Short-term debt | 222 | 701 | 0 | 0 | 3.038 | 1.960 | 10.709 |
| Total debt | 222 | 701 | 0 | 0 | 11.014 | 10.124 | 10.709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Paisa Holding ApS | Company | 20.0% | 20.0% | 2020 |
Heartcore Capital Fund III K/S | Company | 15.0% | 15.0% | 2020 |
BIKO Consulting ApS | Company | 5.0% | 5.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2020 |
Asator Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 33.3% | 33.3% | 2017 | |
Velliv, Pension & Livsforsikring A/S | Company | 15.0% | 15.0% | 2022 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2017 | |
SEED Capital Denmark III K/S | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Smith | Unofficial title | 0 companies |
| Mikkel Gadmar Helles | Board of Directors | 0 companies |
| Niels Morten Nilsson | Board of Directors | 0 companies |
| Maria Helene Hjorth | Chairman | 0 companies |
| Johan Lorenzen | Chairman | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Richard Breiter | Board of Directors | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Jesper Rangvid | Chairman | 0 companies |