| Revenue | DKK 1M | +320% |
| EBITDA | DKK 99K | +113% |
| Net profit | DKK -1,6M | +23% |
| Total assets | DKK 6,2M | -18% |
| Equity | DKK 1,3M | -42% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -104 | -518 | -486 | 273 | 238 | 1.003 |
| Staff expenses | -0 | -632 | -1.041 | -1.003 | -997 | -1 |
| EBITDA | -104 | -1.150 | -1.527 | -730 | -758 | 99 |
| Depreciation & amort. | -6 | -17 | -579 | -1.058 | -1.408 | -1.596 |
| EBIT | -109 | -1.167 | -2.107 | -1.788 | -2.166 | -1.497 |
| Net financials | -10 | -105 | -192 | -319 | -439 | -1 |
| Profit before tax | -119 | -1.272 | -2.298 | -2.107 | -2.605 | -2.028 |
| Tax | -25 | -278 | -577 | -461 | -570 | -0 |
| Net profit | -94 | -994 | -1.722 | -1.646 | -2.035 | -1.568 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.374 | 3.260 | 6.308 | 7.955 | 7.596 | 6.211 |
| Equity | 1.006 | 561 | 1.590 | 1.957 | 2.290 | 1.322 |
| Long-term debt | 298 | 1.750 | 4.013 | 4.550 | 4.531 | 4.827 |
| Short-term debt | 12 | 739 | 705 | 1.448 | 774 | 0 |
| Total debt | 310 | 2.489 | 4.718 | 5.998 | 5.305 | 4.889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NAVIGARA ApS | Company | 20.0% | 20.0% | 2023 |
Yapa ApS | Company | 15.0% | 15.0% | 2023 |
Yoli Invest ApS | Company | 10.0% | 10.0% | 2023 |
TechStation Invest ApS | Company | 10.0% | 10.0% | 2023 |
DanBAN Co-investment Fond I K/S | Company | 5.0% | 5.0% | 2023 |
Khaboom ApS | Company | 5.0% | 5.0% | 2025 |
SHABoom ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Marschall | Chief Executive Officer | 0 companies |
| Anders Søndergaard Poulsen | Chief Executive Officer | 0 companies |
| Christian Green Carlsen | Board of Directors | 0 companies |
| Susanne Bechmann Holse | Chairman | 0 companies |
| Henrik Sparup | Board of Directors | 0 companies |
| Christian Skytt | Board of Directors | 0 companies |
| Kasper Holst Hansen | Board of Directors | 0 companies |
| Carsten Nielsen | Board of Directors | 0 companies |