| Revenue | DKK 70K | -103% |
| EBITDA | DKK -1,2M | +72% |
| Net profit | DKK -2,8M | +47% |
| Total assets | DKK 6,8M | -28% |
| Equity | DKK -485K | -121% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -600 | -1.563 | -1.365 | -2.128 | -94 | -2.588 | 70 |
| Staff expenses | -4 | -8 | -0 | -307 | -391 | -878 | -1.835 | -1.294 |
| EBITDA | 7 | -608 | -1.563 | -1.672 | -2.519 | -972 | -4.423 | -1.224 |
| Depreciation & amort. | -0 | -207 | -317 | -348 | -321 | -621 | -505 | -824 |
| EBIT | 7 | -815 | -1.880 | -2.020 | -2.840 | -1.593 | -4.929 | -2.048 |
| Net financials | -23 | 24 | 31 | 9 | -278 | -386 | -338 | -741 |
| Profit before tax | -10 | -437 | -1.848 | -2.010 | -3.119 | -1.979 | -5.267 | -2.788 |
| Tax | 3 | 177 | -194 | -700 | -43 | -0 | -0 | -0 |
| Net profit | -13 | -614 | -1.654 | -1.310 | -3.076 | -1.979 | -5.267 | -2.788 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.657 | 1.652 | 2.137 | 4.844 | 8.463 | 6.991 | 9.328 | 6.755 |
| Equity | 37 | -577 | -2.236 | 534 | 1.258 | -2.157 | 2.303 | -485 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6.156 | 1.908 | 1.230 |
| Short-term debt | 1.620 | 2.229 | 4.743 | 4.309 | 7.205 | 2.992 | 5.117 | 6.010 |
| Total debt | 1.620 | 2.229 | 4.743 | 4.309 | 7.205 | 9.148 | 7.025 | 7.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2017 | — | — |
ZG Management | Management | 2023 | — | — |
TO Management | Management | 2017 | — | — |
AD Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Copenhagen Tech Group ApS | Company | 66.7% | 66.7% | 2023 |
DUE-RASMUSSEN HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
NDR HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Anton Thiele | Management | 0 companies |
| Zvi Goldstein | Management | 0 companies |
| Thomas Olsen | Management | 0 companies |
| Aleksander Due-Rasmussen | Management | 0 companies |
| Nicki Due-Rasmussen | Chairman | 0 companies |
| Carsten Ivan Chabert | Board of Directors | 0 companies |