| Revenue | DKK 118,4M | +53% |
| EBITDA | DKK -26,9M | +42% |
| Net profit | DKK -18,4M | +49% |
| Total assets | DKK 173,8M | +32% |
| Equity | DKK 49,7M | -27% |
| Employees | 101 | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.767 | 23.910 | 17.015 | 91.853 | 3.698 | 8.125 | 17.360 | 37.024 | 162.279 | 68.498 | 77.164 | 118.442 |
| Staff expenses | -19.629 | -28.737 | -71.855 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16.862 | -51.201 | -109.280 | -4.962 | -44.267 | -69.125 | -78.902 | -53.121 | 57.031 | -39.799 | -46.635 | -26.919 |
| Depreciation & amort. | -1.808 | -862 | -1.061 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18.670 | -52.063 | -110.341 | -4.962 | -44.267 | -69.125 | -78.902 | -53.121 | 57.031 | -39.799 | -46.635 | -26.919 |
| Net financials | -231 | 2.864 | -33 | 595 | -179 | -685 | -625 | -1.101 | 55 | 845 | -1.264 | -1.221 |
| Profit before tax | -18.901 | -49.787 | -110.374 | -4.364 | -44.446 | -69.810 | -73.083 | -54.222 | 57.086 | -38.954 | -47.899 | -28.140 |
| Tax | -1.250 | -5.875 | -5.520 | 12.171 | -2.750 | -5.500 | 3.222 | -20.732 | -5.885 | -10.834 | -11.691 | -9.757 |
| Net profit | -17.651 | -43.912 | -104.854 | -16.535 | -41.696 | -64.310 | -76.305 | -33.490 | 62.971 | -28.120 | -36.208 | -18.383 |
| Item | 2012 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.012 | 58.015 | 44.506 | 84.781 | 75.713 | 77.708 | 35.564 | 122.370 | 172.630 | 145.248 | 131.377 | 173.756 |
| Equity | 59.714 | 41.737 | 15.550 | 61.395 | 58.786 | 64.890 | 1.807 | 69.479 | 132.450 | 104.330 | 68.122 | 49.739 |
| Long-term debt | 498 | 1.175 | 2.749 | 2.267 | 2.125 | 1.317 | 8.914 | 5.933 | 8.865 | 12.874 | 20.318 | 13.535 |
| Short-term debt | 6.800 | 15.103 | 26.207 | 21.119 | 14.802 | 11.501 | 24.843 | 46.958 | 31.315 | 28.044 | 42.937 | 110.482 |
| Total debt | 7.299 | 16.278 | 28.956 | 23.386 | 16.927 | 12.818 | 33.757 | 52.891 | 40.180 | 40.918 | 63.255 | 124.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2024 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AF Management | Management | 2016 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
HD Management | Management | 2016 | — | — |
MB Management | Management | 2004 | — | — |
JS Management | Management | 2018 | — | — |
ZS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
SUNSTONE LIFE SCIENCE VENTURES FUND I K/S | Company | 25.0% | 25.0% | 2015 |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Franch | Management | 0 companies |
| Knud Aunstrup | Chief Executive Officer | 0 companies |
| Antonius Franciscus Berkien | Management | 0 companies |
| Alex Haahr Gouliaev | Chief Executive Officer | 0 companies |
| Henrik Damkjær Simonsen | Management | 0 companies |
| Mark Barry Payne | Management | 0 companies |
| Johnny Stilou | Management | 0 companies |
| Zahed Subhan | Chief Executive Officer | 0 companies |
| Stig Løkke Pedersen | Chairman | 0 companies |
| Morten Kjærgaard Jakobsen | Board of Directors | 0 companies |
| Kim Lennart Dueholm | Board of Directors | 0 companies |
| Filippo Montano | Board of Directors | 0 companies |
| Camille Birgitte Claudius | Board of Directors | 0 companies |
| Thue Walter Schwartz | Board of Directors | 0 companies |
| Jan Møller Mikkelsen | Board of Directors | 0 companies |
| Jutta Monika Heim | Board of Directors | 0 companies |
| Søren Lemonius | Board of Directors | 0 companies |
| Henrik Lawaetz | Board of Directors | 0 companies |
| Ola Kristian Romney | Board of Directors | 0 companies |
| Carsten Bech | Board of Directors | 0 companies |
| Tore von Würden Petersen | Chairman | 0 companies |
| Lars Henriksson | Board of Directors | 0 companies |
| Jonas Karl Olof Brambeck | Board of Directors | 0 companies |
| Peter Moldt | Board of Directors | 0 companies |
| Christian Karsten Hansen | Board of Directors | 0 companies |
| Adam Stewart Elinoff | Board of Directors | 0 companies |
| William Addison Scott | Board of Directors | 0 companies |
| Jeanette Marjorie Wood-Hoyle | Board of Directors | 0 companies |
| Omari Clinton Wise | Board of Directors | 0 companies |
| Mads Torkild Hansen | Board of Directors | 0 companies |
| Jeffrey David Bernd | Board of Directors | 0 companies |
| Mikkel Kaasgaard Rasmussen | Board of Directors | 0 companies |
| Brian Peter Zambrowicz | Board of Directors | 0 companies |
| Jack Bech Nielsen | Board of Directors | 0 companies |
| Florian Schønharting | Board of Directors | 0 companies |
| Poul Valentin Hansen | Board of Directors | 0 companies |
| Henrik Pedersen | Chairman | 0 companies |
| Viktor Drvota | Board of Directors | 0 companies |