| Revenue | DKK 55M | +4% |
| EBITDA | DKK -27,4M | -29% |
| Net profit | DKK -27M | -59% |
| Total assets | DKK 312,1M | -10% |
| Equity | DKK 297,4M | -8% |
| Employees | 88 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45.061 | 41.440 | 43.955 | 47.441 | 51.791 | 54.167 | 71.914 | 65.954 | 133.577 | 275.552 | 58.296 | 123.468 | 52.793 | 54.959 |
| Staff expenses | -27.245 | -27.068 | -24.620 | -26.682 | -29.200 | -33.325 | -35.155 | -35.696 | -37.243 | -45.776 | -55.429 | -66.138 | -73.982 | -82.329 |
| EBITDA | 3.004 | -1.657 | 3.497 | 5.067 | 6.203 | 4.342 | 16.329 | 30.258 | 96.334 | 229.776 | 2.867 | 57.330 | -21.189 | -27.370 |
| Depreciation & amort. | 2.397 | -2.274 | -2.757 | -1.856 | -2.186 | -2.457 | -3.263 | -3.243 | -4.081 | -4.864 | -5.779 | -8.205 | -10.863 | -13.054 |
| EBIT | 607 | -3.931 | 740 | 3.211 | 4.017 | 1.885 | 13.066 | 27.015 | 92.253 | 224.912 | -2.912 | 49.125 | -32.052 | -40.424 |
| Net financials | -142 | -265 | -54 | -18 | -93 | -89 | 279 | -431 | -373 | -527 | -3.540 | 5.984 | 8.710 | 3.894 |
| Profit before tax | 465 | -4.195 | 1.370 | 3.193 | 3.924 | 1.796 | 13.345 | 26.584 | 91.880 | 224.385 | -6.452 | 55.109 | -23.342 | -36.530 |
| Tax | 121 | -1.078 | 25 | 702 | 868 | 407 | 2.988 | 5.749 | 20.230 | 46.343 | -2.453 | 11.512 | -6.292 | -9.493 |
| Net profit | 344 | -3.117 | 660 | 2.491 | 3.056 | 1.389 | 10.357 | 20.835 | 71.650 | 178.042 | -3.999 | 43.597 | -17.050 | -27.037 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.496 | 30.601 | 29.417 | 29.808 | 46.233 | 44.885 | 53.270 | 69.800 | 140.811 | 314.717 | 315.629 | 370.603 | 346.248 | 312.120 |
| Equity | 16.520 | 13.403 | 14.063 | 16.555 | 19.610 | 20.999 | 31.356 | 52.191 | 123.842 | 301.883 | 297.884 | 341.481 | 324.431 | 297.394 |
| Long-term debt | 984 | 0 | 0 | 0 | 0 | 0 | 0 | 1.159 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.307 | 15.741 | 13.871 | 11.370 | 24.222 | 21.077 | 20.363 | 15.716 | 15.337 | 9.270 | 16.634 | 23.619 | 17.106 | 14.008 |
| Total debt | 11.292 | 15.741 | 13.871 | 11.069 | 24.222 | 21.077 | 20.363 | 16.875 | 15.337 | 9.270 | 16.634 | 23.619 | 17.106 | 14.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Deputy | Deputy | 2024 | — | — |
BO Deputy | Deputy | 2016 | — | — |
JG Deputy | Deputy | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JO Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AM Deputy | Deputy | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2003 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Tekniske Universitet | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Linea Keller Skousen | Deputy | 0 companies |
| Britt Olsen | Deputy | 0 companies |
| Jacob Glenting | Deputy | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Lars Hagsholm Pedersen | Chief Executive Officer | 0 companies |
| Poul Kirketerp Andersson | Chief Executive Officer | 0 companies |
| Jakob Oemar Gjørret | Chief Executive Officer | 0 companies |
| Anne Mette Wolff | Deputy | 0 companies |
| Bente Marianne Thorup | Board of Directors | 0 companies |
| Søren Michael Madsen | Board of Directors | 0 companies |
| Lasse Saaby | Board of Directors | 0 companies |
| Søren Knud Carlsen | Board of Directors | 0 companies |
| Jørgen Honore | Board of Directors | 0 companies |
| Ole Linnet Juul | Board of Directors | 0 companies |
| Bjarke Bak Christensen | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Niels Axel Nielsen | Deputy Chairman | 0 companies |
| Mads Aage Laustsen | Board of Directors | 0 companies |
| Anne Katrine Winterø | Board of Directors | 0 companies |
| Steffen Bjørn Petersen | Board of Directors | 0 companies |
| Marianne Imer Bønnelycke | Board of Directors | 0 companies |
| Bjørn Holst | Board of Directors | 0 companies |
| Karin Garre | Chairman | 0 companies |
| Jeppe Skytte | Board of Directors | 0 companies |
| Lone Merete Veng | Board of Directors | 0 companies |
| Ole Cai Hansen | Board of Directors | 0 companies |
| Hans Christian Elbek Pedersen | Chairman | 0 companies |
| Michael Bo Pålsson | Board of Directors | 0 companies |
| Rene Birger Djurup | Board of Directors | 0 companies |
| Kirsten Aarup Drejer | Chairman | 0 companies |
| Marianne Thellersen | Deputy Chairman | 0 companies |
| Mads Grønvald Johnsen | Board of Directors | 0 companies |
| Ida Jørring | Board of Directors | 0 companies |
| Kristian Elmholdt Stubkjær | Deputy Chairman | 0 companies |
| Knut Conradsen | Deputy Chairman | 0 companies |
| Trine Møller | Board of Directors | 0 companies |
| Poul Rødbroe Rasmussen | Board of Directors | 0 companies |
| Ole Filtenborg | Board of Directors | 0 companies |
| Monika Gad | Board of Directors | 0 companies |
| Kim Holmstrøm | Board of Directors | 0 companies |
| Niels Skjærbæk | Board of Directors | 0 companies |
| Povl Krogsgaard-Larsen | Chairman | 0 companies |
| Vilhelm Hald-Christensen | Deputy Chairman | 0 companies |
| Lone Fønss Schrøder | Board of Directors | 0 companies |
| Egon Bech Hansen | Board of Directors | 0 companies |
| Klaus Peter Bøgesø | Board of Directors | 0 companies |
| Henrik Caspar Wegener | Deputy Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |