| Revenue | DKK 8,8M | +19% |
| EBITDA | DKK 1,7M | +353% |
| Net profit | DKK 1,4M | +189% |
| Total assets | DKK 3,7M | +22% |
| Equity | DKK 2,2M | +43% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -220 | -38 | 1.652 | 1.902 | 2.532 | 2.731 | 3.243 | 4.485 | 5.774 | 6.802 | 7.456 | 8.839 |
| Staff expenses | -857 | -845 | -1.100 | -433 | -2.045 | -2.187 | -2.804 | -3.282 | -4.970 | -6.273 | -7.086 | -7.161 |
| EBITDA | -1.077 | -883 | 552 | 1.469 | 487 | 544 | 439 | 1.203 | 804 | 529 | 370 | 1.677 |
| Depreciation & amort. | -0 | -40 | -40 | -592 | -892 | -892 | -233 | -67 | -5 | -21 | -21 | -21 |
| EBIT | -1.077 | -923 | 512 | 877 | -405 | -348 | 206 | 1.136 | 799 | 508 | 349 | 1.656 |
| Net financials | -36 | -284 | -71 | -0 | -1 | -0 | -10 | 149 | -170 | 183 | 261 | 99 |
| Profit before tax | -1.113 | -1.207 | 441 | 877 | -406 | -195 | 195 | 1.285 | 629 | 691 | 610 | 1.755 |
| Tax | -243 | -264 | -43 | 194 | -89 | 77 | 43 | 283 | 139 | 153 | 138 | 389 |
| Net profit | -870 | -942 | 484 | 683 | -317 | -272 | 152 | 1.002 | 490 | 538 | 473 | 1.366 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.266 | 1.970 | 2.232 | 2.462 | 2.306 | 1.780 | 2.695 | 2.894 | 3.548 | 3.426 | 3.022 | 3.695 |
| Equity | -570 | -1.479 | -995 | -312 | -628 | -900 | 437 | 1.438 | 1.928 | 1.766 | 1.539 | 2.205 |
| Long-term debt | 1.768 | 2.987 | 2.858 | 2.508 | 2.508 | 2.208 | 1.026 | 608 | 608 | 608 | 608 | 608 |
| Short-term debt | 68 | 462 | 369 | 266 | 426 | 472 | 1.232 | 848 | 1.004 | 1.039 | 857 | 860 |
| Total debt | 1.837 | 3.449 | 3.227 | 2.773 | 2.934 | 2.680 | 2.258 | 1.456 | 1.612 | 1.647 | 1.465 | 1.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2013 | — | — |
CB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELEVATOR2 ApS | Company | 50.0% | 50.0% | 2016 |
Gienie Holding ApS | Company | 50.0% | 50.0% | 2021 |
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2015 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Dreyer | Management | 0 companies |
| Claus Bo Nielsen | Management | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Ole Lysgård Madsen | Board of Directors | 0 companies |
| Peter Smedegaard | Chairman | 0 companies |