| Revenue | DKK -1M | -10% |
| EBITDA | DKK -1M | +10% |
| Net profit | DKK -1,1M | +23% |
| Total assets | DKK 146K | -42% |
| Equity | DKK -53,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -372 | -2.163 | -1.917 | 1.069 | -820 | -8.720 | 17.268 | -2.037 | -10.026 | -1.434 | -1.331 | -1.122 | -1.011 |
| Staff expenses | -8.472 | -12.861 | -12.214 | -14.086 | -13.249 | -15.658 | -13.754 | -16.147 | -9.092 | -17 | -0 | -0 | -0 |
| EBITDA | -8.844 | -15.024 | -14.181 | -13.085 | -14.069 | -24.378 | 3.514 | -18.184 | -19.119 | -1.417 | -1.331 | -1.122 | -1.011 |
| Depreciation & amort. | 362 | 2.418 | 1.729 | 446 | 319 | -5.507 | -261 | -5.521 | -486 | -114 | -0 | -0 | -0 |
| EBIT | -9.205 | -17.441 | -15.910 | -13.530 | -14.388 | -29.885 | 3.254 | -23.705 | -19.605 | -1.531 | -1.331 | -1.122 | -1.011 |
| Net financials | -490 | -1.586 | -1.505 | -1.201 | -1.450 | -1.447 | -790 | -1.147 | -779 | -135 | -89 | -95 | -102 |
| Profit before tax | -9.695 | -19.027 | -17.415 | -14.731 | -15.838 | -31.332 | 2.464 | -24.852 | -20.384 | -1.666 | -1.421 | -1.217 | -1.113 |
| Tax | -2.648 | -4.144 | -4.590 | -3.314 | -3.491 | -6.892 | 716 | -5.447 | 13.093 | -203 | -0 | 223 | -0 |
| Net profit | -7.047 | -14.884 | -12.825 | -11.417 | -12.346 | -24.441 | 1.748 | -19.405 | -33.478 | -1.463 | -1.421 | -1.440 | -1.113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.595 | 22.904 | 20.272 | 23.006 | 24.181 | 23.196 | 34.996 | 27.125 | 3.483 | 977 | 418 | 250 | 146 |
| Equity | 1.610 | -13.273 | -26.099 | -37.516 | -49.862 | 2.692 | 4.440 | -14.965 | -48.442 | -49.905 | -51.326 | -52.766 | -53.879 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.985 | 36.177 | 46.371 | 60.521 | 74.043 | 20.504 | 30.556 | 42.090 | 51.926 | 50.882 | 51.744 | 53.016 | 54.024 |
| Total debt | 14.985 | 36.177 | 46.371 | 60.521 | 74.043 | 20.504 | 30.556 | 42.090 | 51.926 | 50.882 | 51.744 | 53.016 | 54.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
BG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2011 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2018 | — | — | |
KA | Deputy Chairman | 2009 | — | — |
| Deputy Chairman | 2016 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
NOVASION ApS | Company | 10.0% | 50.0% | 2013 |
FORSKNINGSINNOVATION A/S | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Torgeir Egeland Ramstad | Chief Executive Officer | 0 companies |
| Ketil Jørgen Arvesen | Chief Executive Officer | 0 companies |
| Esben Strandgaard Kyndesen | Chief Executive Officer | 0 companies |
| Henrik Lundorf Nielsen | Chief Executive Officer | 0 companies |
| Benjamin Graff | Chief Executive Officer | 0 companies |
| Rolf Marthin Normann | Chief Executive Officer | 0 companies |
| Kristian Ravn | Chief Executive Officer | 0 companies |
| Jørgen Otto Jermiin Nielsen | Chief Executive Officer | 0 companies |
| Kelly Henning Langkilde | Chief Executive Officer | 0 companies |
| Hjalmar Krogseth Moe | Chairman | 0 companies |
| Ove Johan Solem | Chairman | 0 companies |
| Dag Robin Thrap-Meyer | Deputy Chairman | 0 companies |
| Niels Ørskov | Board of Directors | 0 companies |
| Niels Maarbjerg Olesen | Board of Directors | 0 companies |
| Carsten Nielsen | Board of Directors | 0 companies |
| Flemming Thomsen | Board of Directors | 0 companies |
| Arne Pedersen | Board of Directors | 0 companies |
| Arvid Arvidsson Haugvoll | Board of Directors | 0 companies |
| Morten Jørgensen Mørk | Board of Directors | 0 companies |
| Rolf Marthin Normann | Chairman | 0 companies |
| Even Dahl Larsen | Chairman | 0 companies |
| Kim Ahle | Deputy Chairman | 0 companies |
| Even Dahl Larsen | Deputy Chairman | 0 companies |
| Per Alva Hjelmsted Pedersen | Deputy Chairman | 0 companies |
| Jens Frederik Hansen | Board of Directors | 0 companies |
| Jørgen Skøt Holmgaard | Board of Directors | 0 companies |
| Frede Blåbjerg | Board of Directors | 0 companies |
| Bruno Walther Schakenda | Board of Directors | 0 companies |
| Tom Johan Austrheim | Chairman | 0 companies |
| Lars Bo Ibsen | Board of Directors | 0 companies |
| Geir Johansen | Deputy Chairman | 0 companies |
| Odd Christian Krohn | Board of Directors | 0 companies |
| Jon Steinar Danielsen | Deputy Chairman | 0 companies |