| Revenue | DKK 122K | -19% |
| EBITDA | DKK -72K | +30% |
| Net profit | DKK -435K | -67% |
| Total assets | DKK 127K | -45% |
| Equity | DKK -3,4M | -15% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -308 | -548 | 1.050 | 1.335 | 526 | 150 | 122 |
| Staff expenses | -1.009 | -1.340 | -1.899 | -1.764 | -676 | -253 | -193 |
| EBITDA | -1.317 | -1.888 | -849 | -428 | -150 | -103 | -72 |
| Depreciation & amort. | 23 | -23 | -23 | -23 | -23 | -0 | -0 |
| EBIT | -1.340 | -1.911 | -871 | -451 | -173 | -103 | -72 |
| Net financials | -21 | -98 | -176 | -178 | -190 | -210 | -223 |
| Profit before tax | -1.361 | -2.009 | -1.048 | -629 | -363 | -313 | -294 |
| Tax | -271 | -463 | -230 | -139 | -80 | -52 | 141 |
| Net profit | -1.090 | -1.546 | -817 | -490 | -283 | -260 | -435 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 691 | 1.057 | 771 | 385 | 224 | 229 | 127 |
| Equity | -363 | -1.121 | -1.939 | -2.429 | -2.711 | -2.972 | -3.407 |
| Long-term debt | 900 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 155 | 2.178 | 2.709 | 2.814 | 2.935 | 3.201 | 3.534 |
| Total debt | 1.055 | 2.178 | 2.709 | 2.814 | 2.935 | 3.201 | 3.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Duckdeer ApS | Company | 33.3% | 33.3% | 2017 |
Rocket Holding ApS | Company | 33.3% | 33.3% | 2017 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Raoul Sørvin Honoré | Chief Executive Officer | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Andreas Bødker Plambech | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Chairman | 0 companies |