| Revenue | DKK -158K | +67% |
| EBITDA | DKK -158K | -67% |
| Net profit | DKK -125K | -67% |
| Total assets | DKK 198K | -34% |
| Equity | DKK -378K | -49% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 202 | 493 | 507 | 523 | 864 | 171 | -4 | -14 | -1 | 31 | -94 | -158 |
| Staff expenses | -66 | -155 | -295 | -522 | -457 | -492 | -308 | -38 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 182 | 47 | 199 | -15 | 67 | 371 | -137 | 34 | -14 | -1 | 31 | -94 | -158 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 182 | 47 | 199 | -15 | 67 | 371 | -137 | 34 | -14 | -1 | 31 | -94 | -158 |
| Net financials | 45 | 44 | 47 | 45 | -83 | -2 | -577 | -0 | -71 | -0 | 2 | -1 | -2 |
| Profit before tax | 227 | 91 | 245 | 30 | -16 | 369 | -713 | 34 | -85 | -1 | 34 | -96 | -160 |
| Tax | 57 | 25 | 59 | 10 | -31 | 82 | -0 | -0 | -0 | -0 | -0 | -21 | -35 |
| Net profit | 170 | 66 | 186 | 20 | 15 | 288 | -713 | 34 | -85 | -1 | 34 | -75 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 838 | 914 | 1.167 | 1.054 | 735 | 1.019 | 80 | 105 | 5 | 87 | 406 | 298 | 198 |
| Equity | 762 | 828 | 918 | 839 | 260 | 547 | -166 | -126 | -211 | -212 | -179 | -253 | -378 |
| Long-term debt | 0 | 0 | 0 | 0 | 217 | 0 | 139 | 207 | 217 | 299 | 585 | 551 | 576 |
| Short-term debt | 76 | 86 | 249 | 215 | 259 | 472 | 107 | 25 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 76 | 86 | 249 | 215 | 475 | 472 | 246 | 231 | 217 | 299 | 585 | 551 | 576 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M2 R&D ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 0.0% | 50.0% | 2026 |
| Person | Role here | Other companies |
|---|