| Revenue | DKK 1,5M | +34% |
| EBITDA | DKK 146K | +102% |
| Net profit | DKK 142K | +102% |
| Total assets | DKK 212K | +80% |
| Equity | DKK -4,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.914 | 8.093 | 1.580 | 2.826 | -112 | -2.346 | -1.889 | -777 | -1.129 | -455 | 1.060 | 1.125 | 1.504 |
| Staff expenses | -4.582 | -8.696 | -10.625 | -6.835 | -4.053 | -1.396 | -1.286 | -1.429 | -1.120 | -1.143 | -1.192 | -1.276 | -1.359 |
| EBITDA | -7.564 | -6.308 | -9.046 | -4.059 | -8.616 | -3.742 | -3.175 | -2.206 | -2.249 | -1.598 | -131 | -9.417 | 146 |
| Depreciation & amort. | -3.323 | -2.381 | -359 | -316 | -6.927 | -57 | -0 | -0 | -19.214 | -28.253 | -0 | -0 | -0 |
| EBIT | -10.888 | -8.689 | -9.405 | -4.374 | -15.543 | -3.799 | -3.175 | -2.206 | -21.463 | -29.851 | -131 | -9.417 | 146 |
| Net financials | -3.257 | 214 | -488 | -1.882 | 583 | 534 | 544 | 376 | 328 | -4.827 | 20.622 | -3 | -4 |
| Profit before tax | -10.155 | -8.474 | -9.893 | -6.257 | -14.960 | -3.266 | -2.631 | -1.830 | -21.136 | -34.678 | 20.491 | -9.420 | 142 |
| Tax | 1.995 | -444 | -2.246 | 8.556 | -0 | -319 | -0 | -0 | -0 | -481 | -0 | -0 | -0 |
| Net profit | -12.150 | -8.031 | -7.647 | -14.813 | -14.960 | -2.946 | -2.631 | -1.830 | -21.136 | -34.197 | 20.491 | -9.420 | 142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 87.964 | 91.093 | 98.396 | 91.854 | 76.087 | 73.084 | 70.574 | 62.860 | 43.779 | 11.038 | 9.470 | 118 | 212 |
| Equity | 77.451 | 84.332 | 76.686 | 61.873 | 46.913 | 43.966 | 41.335 | 39.505 | 18.370 | -15.827 | 4.664 | -4.756 | -4.614 |
| Long-term debt | 0 | 0 | 18.149 | 27.986 | 27.880 | 27.920 | 28.004 | 21.959 | 21.951 | 136 | 0 | 0 | 0 |
| Short-term debt | 10.513 | 6.761 | 3.562 | 1.995 | 1.294 | 1.198 | 1.234 | 1.396 | 3.459 | 26.729 | 4.806 | 4.874 | 4.827 |
| Total debt | 10.513 | 6.761 | 21.710 | 29.981 | 29.174 | 29.118 | 29.238 | 23.354 | 25.410 | 26.865 | 4.806 | 4.874 | 4.827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Audit | 2006 | — | — | |
BK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LPS Biosolutions A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 5.0% | 5.0% | 2015 | |
C5 TECHNOLOGIES ApS | Company | 66.7% | 66.7% | 2012 |
FJORD CO-INVEST THREE K/S | Company | 10.0% | 10.0% | 2013 |
P/S NEW ENERGY SOLUTIONS | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Otto Fog Lihme | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Birgitte Kiær Ahring | Management | 0 companies |
| Arild Nerdrum | Chairman | 0 companies |
| Jens Christian Mathiesen | Chairman | 0 companies |
| Hanne Grete Ahring | Board of Directors | 0 companies |
| Kenn Petersen | Board of Directors | 0 companies |
| Poul Erik Schou-Pedersen | Board of Directors | 0 companies |
| Robert Anthony von Werz | Board of Directors | 0 companies |
| Erik Max Michael Obermayer | Board of Directors | 0 companies |
| Mads Møller | Board of Directors | 0 companies |
| Hans Christian Nielsen | Board of Directors | 0 companies |
| Thomas Skovbjerg | Board of Directors | 0 companies |
| Anders Weber | Chairman | 0 companies |
| Karsten Lindved | Deputy Chairman | 0 companies |