| Revenue | DKK 2,4M | -93% |
| EBITDA | DKK -30,6M | -1148% |
| Net profit | DKK -25,3M | -374% |
| Total assets | DKK 245,9M | -12% |
| Equity | DKK 241,7M | -9% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.010 | 18.868 | 19.406 | 23.436 | 25.679 | 26.797 | 38.159 | 25.330 | 55.039 | 174.437 | 31.028 | 35.901 | 2.385 |
| Staff expenses | -11.892 | -12.651 | -12.012 | -10.646 | -11.247 | -12.541 | -13.283 | -13.358 | -15.524 | -19.179 | -19.376 | -27.200 | -21.560 |
| EBITDA | 4.434 | 3.010 | 3.845 | 8.866 | 9.869 | 8.878 | 17.187 | 5.678 | 36.897 | 151.890 | 4.601 | -2.456 | -30.645 |
| Depreciation & amort. | -0 | -35 | -35 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.434 | 2.975 | 3.810 | 8.831 | 9.869 | 8.878 | 17.187 | 5.678 | 36.897 | 151.890 | 4.601 | -2.456 | -30.645 |
| Net financials | -1.615 | 458 | 6.876 | 6.158 | 1.018 | -4.007 | 2.559 | 2.479 | 14.266 | 36.680 | -24.819 | -2.868 | 5.387 |
| Profit before tax | 2.819 | 3.432 | 10.685 | 14.989 | 10.887 | 4.871 | 19.746 | 8.158 | 51.163 | 190.038 | -20.218 | -5.324 | -25.258 |
| Tax | 1.049 | 611 | 939 | 1.933 | 2.512 | 1.165 | 4.995 | 2.108 | 7.918 | 32.937 | -0 | -0 | -8 |
| Net profit | 1.770 | 2.821 | 9.746 | 13.057 | 8.375 | 3.706 | 14.751 | 6.050 | 43.245 | 157.101 | -20.218 | -5.324 | -25.250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.075 | 39.855 | 51.877 | 63.760 | 71.408 | 76.172 | 98.670 | 99.466 | 144.355 | 305.656 | 277.672 | 277.968 | 245.934 |
| Equity | 33.537 | 36.358 | 46.104 | 59.161 | 67.535 | 71.241 | 85.992 | 92.042 | 135.287 | 292.471 | 272.253 | 266.929 | 241.680 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.538 | 3.497 | 5.773 | 4.599 | 3.873 | 4.930 | 12.678 | 7.170 | 9.068 | 13.185 | 5.419 | 11.039 | 4.254 |
| Total debt | 5.538 | 3.497 | 5.773 | 4.599 | 3.873 | 4.931 | 12.678 | 7.424 | 9.068 | 13.185 | 5.419 | 11.039 | 4.254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2001 | — | — |
UB Management | Management | 2003 | — | — |
PA Management | Management | 2000 | — | — |
CA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JP Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Tekniske Universitet | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Kornum | Management | 0 companies |
| Ulla Brockenhuus-Schack | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christel Arpalice Piron | Chief Executive Officer | 0 companies |
| Jacob Peter Klingemann | Management | 0 companies |
| Søren Knud Carlsen | Board of Directors | 0 companies |
| Jørgen Honore | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Birger Riisager | Board of Directors | 0 companies |
| Preben Damgaard Nielsen | Board of Directors | 0 companies |
| Merete Lundbye Møller | Board of Directors | 0 companies |
| Susanne Kure | Board of Directors | 0 companies |
| Søren Stjernqvist | Board of Directors | 0 companies |
| Søren Jessen Nielsen | Board of Directors | 0 companies |
| Jørgen Lindegaard | Chairman | 0 companies |
| Marianne Thellersen | Board of Directors | 0 companies |
| Knut Conradsen | Board of Directors | 0 companies |
| Lena Christina Gustafsson | Board of Directors | 0 companies |
| Anders Overgaard Bjarklev | Board of Directors | 0 companies |
| Jes Broeng | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Jacob Erik Holmblad | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Chairman | 0 companies |
| Erik Gregers Hansen | Chairman | 0 companies |