| Revenue | DKK -1,4M | +97% |
| EBITDA | DKK -5,9M | -149% |
| Net profit | DKK -7,3M | -140% |
| Total assets | DKK 10,3M | -37% |
| Equity | DKK 1,7M | -81% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | -1.362 | -1.920 | 1.679 | -736 | -1.447 |
| Staff expenses | -450 | -1.553 | -2.068 | -1.640 | -4.477 |
| EBITDA | -1.812 | -3.474 | -389 | -2.376 | -5.924 |
| Depreciation & amort. | -0 | -0 | -348 | -702 | -1.137 |
| EBIT | -1.812 | -3.474 | -738 | -3.077 | -7.061 |
| Net financials | -34 | -66 | 83 | -440 | -529 |
| Profit before tax | -1.846 | -3.540 | -655 | -3.518 | -7.589 |
| Tax | -0 | -266 | -389 | -488 | -310 |
| Net profit | -1.846 | -3.273 | -266 | -3.030 | -7.279 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 595 | 2.589 | 7.279 | 16.468 | 10.348 |
| Equity | -796 | -19 | 2.478 | 8.996 | 1.717 |
| Long-term debt | 1.128 | 56 | 4.012 | 6.341 | 5.073 |
| Short-term debt | 262 | 2.553 | 789 | 1.132 | 3.558 |
| Total debt | 1.391 | 2.608 | 4.801 | 7.473 | 8.631 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2022 | |
KAPIVEST ApS | Company | 20.0% | 20.0% | 2022 |
Thiim Harder Holding ApS | Company | 10.0% | 10.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2020 |
Jonathan Løw ApS | Company | 10.0% | 10.0% | 2020 |
Østerlund Madsen Holding ApS | Company | 5.0% | 5.0% | 2020 |
FallTruth Invest ApS | Company | 10.0% | 10.0% | 2022 |
Ambolt Holding ApS | Company | 5.0% | 5.0% | 2019 |
RAKAAS ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Thiim Harder | Chief Executive Officer | 0 companies |
| Jonathan Fensten Løw | Chief Executive Officer | 0 companies |
| Jonas Møllgaard Mikkelsen | Chairman | 0 companies |
| Christian Rudolph-Christiansen | Board of Directors | 0 companies |
| Michael Østerlund Madsen | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Kwadwo Pinamang Swiatecki Adu | Board of Directors | 0 companies |
| Jens Albert Harsaae | Chairman | 0 companies |
| Rasmus Søren Korsgaard | Chairman | 0 companies |
| Andreas Berre Eriksen | Board of Directors | 0 companies |
| Torben Skov Villadsen | Board of Directors | 0 companies |
| Claus Strand Kristensen | Board of Directors | 0 companies |