| Revenue | DKK -327K | -110% |
| EBITDA | DKK -3,2M | -65% |
| Net profit | DKK -35,7M | -10% |
| Total assets | DKK 375,3M | +6% |
| Equity | DKK 154,9M | -3% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | — | -10.197 | 3.271 | -327 |
| Staff expenses | -0 | -1.558 | -5.233 | -2.902 |
| EBITDA | -71 | -11.755 | -1.962 | -3.229 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -71 | -11.755 | -1.962 | -3.229 |
| Net financials | -1 | -26.661 | -35.504 | -35.874 |
| Profit before tax | -72 | -38.416 | -37.466 | -39.103 |
| Tax | -0 | -2.343 | -5.109 | -3.360 |
| Net profit | -72 | -36.073 | -32.357 | -35.743 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 436 | 391.568 | 353.617 | 375.282 |
| Equity | 428 | 183.032 | 159.284 | 154.865 |
| Long-term debt | 0 | 157.290 | 143.660 | 184.108 |
| Short-term debt | 8 | 20.783 | 25.319 | 14.316 |
| Total debt | 8 | 178.073 | 168.979 | 198.424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Management | Management | 2022 | — | — |
SF Founder | Founder | 2021 | — | — |
HB Management | Management | 2021 | — | — |
SH Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esoft HoldCo A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ian Holmgaard | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Søren Holm Pedersen | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Allan Krogsgaard Jakobsen | Chairman | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Christian Johannes Gellert Nielsen | Board of Directors | 0 companies |
| Thomas Weikop | Board of Directors | 0 companies |
| Bjørn Strømboe Petersen | Board of Directors | 0 companies |
| Agner Nørgaard Mark | Chairman | 0 companies |
| René Dines Hermand | Board of Directors | 0 companies |
| Sten Dyrmose | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |