| Revenue | DKK 4,5M | +54% |
| EBITDA | DKK -7,7M | +39% |
| Net profit | DKK -15,7M | +15% |
| Total assets | DKK 13,3M | -9% |
| Equity | DKK -11,6M | -384% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -97 | -383 | 1.856 | — | 1.874 | -2.247 | 7.202 | 2.281 | 420 | 7.093 | 6.126 | 2.912 | 4.498 |
| Staff expenses | -4.700 | -4.020 | -3.169 | -3.611 | -4.398 | -7.235 | -10.181 | -11.095 | -12.304 | -9.724 | -11.594 | -12.494 | -10.041 |
| EBITDA | -4.796 | -4.403 | -1.313 | -3.631 | -2.523 | -9.482 | -15.292 | -14.165 | -13.265 | -6.513 | -9.996 | -12.588 | -7.716 |
| Depreciation & amort. | -1.365 | -1.041 | 1.054 | -949 | 1.087 | 1.190 | -1.202 | -1.374 | -1.980 | -2.556 | -2.790 | -3.503 | -3.781 |
| EBIT | -6.161 | -5.444 | -2.367 | -4.579 | -3.610 | -10.672 | -16.494 | -15.539 | -15.245 | -9.069 | -12.786 | -16.091 | -11.496 |
| Net financials | -9 | -47 | -356 | -132 | -429 | -985 | -1.555 | -4.505 | -5.940 | -5.640 | -4.408 | -3.206 | -4.157 |
| Profit before tax | -6.170 | -5.491 | -2.723 | -4.711 | -4.039 | -11.657 | -18.048 | -20.045 | -21.185 | -14.709 | -17.193 | -19.296 | -15.653 |
| Tax | -0 | 106 | -633 | -234 | -885 | -2.558 | -4.612 | 3.885 | 3.094 | -521 | -686 | -810 | -0 |
| Net profit | -6.170 | -5.597 | -2.089 | -4.477 | -3.154 | -9.099 | -13.436 | -23.930 | -24.279 | -14.188 | -16.507 | -18.486 | -15.653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.391 | 6.164 | 7.060 | 6.699 | 10.134 | 11.594 | 41.620 | 16.956 | 25.715 | 19.343 | 17.227 | 14.532 | 13.258 |
| Equity | 4.265 | 3.518 | 1.429 | 2.899 | 3.745 | -354 | 31.531 | 7.601 | 16.465 | 7.264 | 10.503 | 4.081 | -11.573 |
| Long-term debt | 2.600 | 686 | 691 | 658 | 637 | 5.851 | 5.156 | 4.477 | 5.322 | 4.182 | 2.876 | 1.665 | 4.503 |
| Short-term debt | 1.526 | 1.960 | 4.941 | 3.141 | 5.752 | 6.097 | 4.933 | 4.878 | 3.928 | 7.883 | 3.847 | 8.786 | 20.327 |
| Total debt | 4.126 | 2.646 | 5.631 | 3.799 | 6.389 | 11.948 | 10.089 | 9.355 | 9.250 | 12.065 | 6.723 | 10.451 | 24.831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Management | Management | 2018 | — | — |
PM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
DZ | Board of Directors | 2016 | — | — |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
BAUN.DK ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2018 | |
BAUNINVEST ApS | Company | 5.0% | 5.0% | 2013 |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2017 | |
SOFTVISION ApS | Company | 5.0% | 5.0% | 2018 |
Qin Horse Denmark ApS | Company | 5.0% | 5.0% | 2016 |
BLUE OCEAN ROBOTICS HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Dencker Eriksen | Management | 0 companies |
| Poul Madsen Kvist | Management | 0 companies |
| Jesper Bjarne Haugaard | Chairman | 0 companies |
| Erik Kromann | Board of Directors | 0 companies |
| Dong Zhu | Board of Directors | 0 companies |
| Jens Overgaard | Board of Directors | 0 companies |
| Klaus Kalstrup | Board of Directors | 0 companies |
| Uffe Kock Wiil | Board of Directors | 0 companies |
| Poul Ernst Rasmussen | Chairman | 0 companies |
| John Erland Østergaard | Board of Directors | 0 companies |
| Jørgen Jensen | Chairman | 0 companies |
| Rune Klausen Ulv Larsen | Chairman | 0 companies |
| Henrik Pedersen | Board of Directors | 0 companies |
| Jesper Bach | Chairman | 0 companies |
| Hans Jørgen Elkjær Halskov | Board of Directors | 0 companies |
| Leif Thomsen | Board of Directors | 0 companies |
| Fu Yu Chen | Chairman | 0 companies |
| Niels Jesper Jespersen Jensen | Deputy Chairman | 0 companies |
| Claus Christensen | Chairman | 0 companies |
| Knud Laursen | Board of Directors | 0 companies |
| Lars Baun | Board of Directors | 0 companies |
| Yee Tai Simon Chung | Board of Directors | 0 companies |
| Claus Risager | Board of Directors | 0 companies |
| Henrik Jacobsen | Board of Directors | 0 companies |
| Mikael Teller Heé | Board of Directors | 0 companies |