| Revenue | DKK 3,6M | -44% |
| EBITDA | DKK -6,5M | -69% |
| Net profit | DKK -9,7M | -14% |
| Total assets | DKK 19,8M | -7% |
| Equity | DKK -2,9M | -142% |
| Employees | 45 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.747 | 14.870 | 14.586 | 17.645 | — | 14.061 | 7.200 | 9.757 | 5.796 | 3.060 | 7.662 | 9.749 | 6.496 | 3.622 |
| Staff expenses | -19.808 | -19.406 | -17.933 | -20.158 | -16.790 | -16.681 | -17.675 | -18.050 | -13.131 | -9.790 | -9.172 | -9.422 | -10.168 | -9.789 |
| EBITDA | -3.061 | -4.536 | -3.347 | -2.513 | 220 | -2.619 | -10.527 | -8.293 | -7.335 | -6.730 | -1.593 | 327 | -3.847 | -6.497 |
| Depreciation & amort. | -1.186 | -1.248 | -1.257 | -2.378 | -985 | -913 | -812 | -897 | -641 | -487 | -457 | -458 | -318 | -246 |
| EBIT | -4.247 | -5.784 | -4.604 | -4.891 | -765 | -3.532 | -11.339 | -9.190 | -7.977 | -7.217 | -2.050 | -130 | -4.165 | -6.743 |
| Net financials | -424 | -5.645 | -928 | -2.464 | -2.387 | 2.081 | 10.702 | -1.464 | -248 | -5.147 | 3.157 | -5.543 | -4.131 | -3.512 |
| Profit before tax | -4.671 | -11.429 | -5.532 | -7.355 | -3.152 | -1.452 | -636 | -10.653 | -8.225 | -12.364 | 1.108 | -5.673 | -8.296 | -10.255 |
| Tax | -1.173 | -2.311 | -995 | -1.169 | -745 | -793 | -2.484 | -2.197 | -1.666 | 448 | -413 | -442 | 203 | -534 |
| Net profit | -3.498 | -9.117 | -4.537 | -6.186 | -2.407 | -659 | 1.848 | -8.456 | -6.559 | -12.812 | 1.521 | -5.231 | -8.498 | -9.721 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.623 | 56.578 | 56.418 | 48.458 | 52.228 | 66.398 | 66.920 | 42.759 | 37.210 | 29.329 | 29.548 | 23.089 | 21.357 | 19.837 |
| Equity | 30.512 | 18.750 | 14.234 | 7.592 | 5.244 | 5.703 | 8.244 | 9.760 | 3.214 | -9.589 | -8.078 | -13.273 | 6.827 | -2.894 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.000 | 2.500 | 641 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.309 | 32.815 | 37.916 | 35.139 | 40.629 | 55.141 | 49.609 | 30.499 | 33.355 | 38.918 | 37.626 | 36.363 | 14.530 | 22.731 |
| Total debt | 6.309 | 32.815 | 37.916 | 35.139 | 40.629 | 55.141 | 54.609 | 32.999 | 33.996 | 38.918 | 37.626 | 36.363 | 14.530 | 22.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2006 | — | — |
ML Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LILLY HQ ApS | Company | 100.0% | 100.0% | 2020 |
LILLY HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Kathrine Ulrich | Management | 0 companies |
| Martin Ley Glaser | Management | 0 companies |
| Eva-Dorthe Smith | Board of Directors | 0 companies |
| Betina Brændgaard Tolstrup | Chairman | 0 companies |