| Revenue | DKK 15,8M | +91% |
| EBITDA | DKK -5,5M | +52% |
| Net profit | DKK -11,8M | +26% |
| Total assets | DKK 14,5M | +18% |
| Equity | DKK -1,3M | -123% |
| Employees | 34 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.488 | -248 | 1.711 | 8.246 | 15.776 |
| Staff expenses | -7.905 | -9.978 | -18.961 | -19.672 | -21.299 |
| EBITDA | -9.393 | -10.226 | -17.251 | -11.426 | -5.524 |
| Depreciation & amort. | -2.495 | -3.663 | -4.040 | -4.274 | -5.021 |
| EBIT | -11.888 | -13.889 | -21.291 | -15.700 | -10.545 |
| Net financials | -469 | -308 | -101 | -146 | -1.229 |
| Profit before tax | -12.357 | -14.197 | -21.392 | -15.845 | -11.774 |
| Tax | 383 | -4.086 | -0 | -0 | -0 |
| Net profit | -12.740 | -10.111 | -21.392 | -15.845 | -11.774 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 21.067 | 27.605 | 18.320 | 12.360 | 14.528 |
| Equity | 12.360 | 20.610 | 12.432 | 5.559 | -1.276 |
| Long-term debt | 3.046 | 3.158 | 2.825 | 1.904 | 664 |
| Short-term debt | 2.566 | 3.837 | 3.064 | 4.897 | 15.140 |
| Total debt | 5.612 | 6.995 | 5.889 | 6.801 | 15.804 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
FC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Puzzel Bidco Denmark ApS | Company | 100.0% | 100.0% | 2024 |
VÆKSTFONDEN | Company | 20.0% | 20.0% | 2020 |
Capturi Angel Holding A/S | Company | 25.0% | 25.0% | 2020 |
| Individual | 10.0% | 10.0% | 2020 | |
VPK Fond II K/S | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tue Martin Berg | Chief Executive Officer | 0 companies |
| Frederic Corentin Laziou | Chief Executive Officer | 0 companies |
| Anders Tvegaard | Board of Directors | 0 companies |
| Peter Willemoes Kondrup | Board of Directors | 0 companies |
| Jo Sverre Lindem | Board of Directors | 0 companies |
| Tobias Winther Troelsen | Board of Directors | 0 companies |
| Stephen John Grist | Chairman | 0 companies |
| Charlotte Bruun Piester | Board of Directors | 0 companies |
| Kasper Lyhr | Chairman | 0 companies |
| Christian Winther | Board of Directors | 0 companies |
| Erik Balck Sørensen | Board of Directors | 0 companies |
| Elin Filipp | Board of Directors | 0 companies |
| Knud Erhardt Jensen | Board of Directors | 0 companies |
| Klaus Bülow Davidsen | Board of Directors | 0 companies |
| Johan Bitsch Nielsen | Chairman | 0 companies |