| Revenue | DKK -1,9M | +12% |
| EBITDA | DKK -7,7M | +30% |
| Net profit | DKK -6,7M | +25% |
| Total assets | DKK 5M | -22% |
| Equity | DKK -14,2M | -89% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -655 | -1.073 | -788 | -1.032 | -1.628 | -2.725 | -1.736 | -1.937 |
| Staff expenses | -1.779 | -3.921 | -4.131 | -4.968 | -6.286 | -8.049 | -9.297 | -5.744 |
| EBITDA | -2.434 | -4.994 | -4.919 | -6.000 | -7.915 | -10.774 | -11.033 | -7.681 |
| Depreciation & amort. | -1 | -3 | -3 | -3 | -591 | -2 | -17 | -23 |
| EBIT | -2.435 | -4.997 | -4.922 | -6.003 | -8.506 | -10.776 | -11.050 | -7.704 |
| Net financials | 0 | -12 | -192 | -491 | -705 | -42 | -301 | -721 |
| Profit before tax | -2.435 | -5.010 | -5.114 | -6.494 | -9.210 | -10.818 | -11.351 | -8.425 |
| Tax | -212 | -145 | -516 | -691 | -338 | -2.379 | -2.498 | -1.750 |
| Net profit | -2.223 | -4.865 | -4.597 | -5.803 | -8.872 | -8.439 | -8.853 | -6.675 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.065 | 3.583 | 4.299 | 9.769 | 1.969 | 3.320 | 6.472 | 5.041 |
| Equity | 640 | 1.925 | 628 | -1.326 | -10.198 | 1.363 | -7.489 | -14.164 |
| Long-term debt | 0 | 1.100 | 3.356 | 10.271 | 328 | 0 | 0 | 0 |
| Short-term debt | 426 | 558 | 315 | 823 | 11.839 | 1.957 | 13.961 | 19.205 |
| Total debt | 426 | 1.658 | 3.671 | 11.094 | 12.167 | 1.957 | 13.961 | 19.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Unofficial title | Unofficial title | 2025 | — | — |
AV Management | Management | 2017 | — | — |
RV Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASMUS FOGED HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
VISMA DANMARK HOLDING A/S | Company | 66.7% | 66.7% | 2021 |
CABALLUS A/S | Company | 15.0% | 15.0% | 2019 |
SBRON ApS | Company | 5.0% | 5.0% | 2020 |
PreSeed Ventures A/S | Company | 10.0% | 10.0% | 2018 |
Upodi Holding ApS | Company | 20.0% | 20.0% | 2020 |
ELSBERG HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Avesta Soltani | Unofficial title | 0 companies |
| Anders Vadet Dahl | Management | 0 companies |
| Rasmus Vesterskov Foged | Chief Executive Officer | 0 companies |
| Mads Næss Rebsdorf | Board of Directors | 0 companies |
| Susanne Brønnum-Hyttel | Board of Directors | 0 companies |
| Trine Tirsgaard | Board of Directors | 0 companies |
| Kasper Lyhr | Board of Directors | 0 companies |
| Mikael Westöö | Chairman | 0 companies |
| Dikken Christine Holm | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Board of Directors | 0 companies |
| Stefan Luigi Hestbæk | Board of Directors | 0 companies |
| Hjalmar Wahlander | Board of Directors | 0 companies |
| Kristian Vederhus Lien | Board of Directors | 0 companies |
| Mogens Munkholm Elsberg | Chairman | 0 companies |
| Helle Lund Uth | Board of Directors | 0 companies |
| Janne Poikulainen | Chairman | 0 companies |
| Ture Nygaard Wibrand | Board of Directors | 0 companies |