| Revenue | DKK -27,3M | +761% |
| EBITDA | DKK -40,4M | -167% |
| Net profit | DKK -37,9M | -134% |
| Total assets | DKK 77,6M | +4% |
| Equity | DKK 31,9M | +98% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.588 | -1.987 | -2.009 | -7.436 | -11.471 | -15.510 | -14.436 | -15.654 | -22.711 | -18.940 | -18.281 | -3.168 | -27.289 |
| Staff expenses | -612 | -1.213 | -1.981 | -0 | -7.107 | -8.543 | -9.847 | -11.673 | -13.584 | -16.564 | -19.760 | -0 | -0 |
| EBITDA | -2.200 | -3.201 | -3.990 | -11.006 | -14.335 | -20.260 | -20.122 | -23.029 | -30.098 | -27.572 | -29.156 | -15.128 | -40.415 |
| Depreciation & amort. | -34 | -37 | -422 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.234 | -3.237 | -4.412 | -11.006 | -14.335 | -20.260 | -20.122 | -23.029 | -30.098 | -27.572 | -29.156 | -15.128 | -40.415 |
| Net financials | -1.837 | -2.946 | -4.102 | -7.146 | -9.371 | -7.781 | -5.594 | -7.809 | 3.938 | -2.146 | -2.625 | -2.988 | 592 |
| Profit before tax | -2.043 | -6.183 | -8.514 | -18.152 | -23.706 | -28.041 | -25.716 | -30.838 | -26.500 | -29.876 | -31.781 | -18.116 | -39.823 |
| Tax | 1.014 | -1.235 | -2.003 | -910 | -2.104 | 2.704 | -1.089 | -1.162 | -1.728 | -1.855 | -1.809 | -1.901 | -1.880 |
| Net profit | -3.057 | -4.948 | -6.512 | -17.241 | -21.601 | -30.745 | -24.627 | -29.677 | -24.772 | -28.021 | -29.971 | -16.215 | -37.943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.727 | 32.936 | 39.230 | 41.072 | 45.545 | 34.888 | 32.089 | 35.693 | 56.823 | 58.782 | 62.674 | 74.664 | 77.575 |
| Equity | 900 | -4.048 | -10.559 | -27.801 | 15.534 | 714 | 19.311 | -10.366 | 2.430 | 6.257 | 2.319 | 16.103 | 31.853 |
| Long-term debt | 24.283 | 36.166 | 48.708 | 66.449 | 29.020 | 32.041 | 10.116 | 43.196 | 45.940 | 39.795 | 41.855 | 35.720 | 29.383 |
| Short-term debt | 545 | 818 | 1.082 | 2.423 | 992 | 1.991 | 2.662 | 2.863 | 8.454 | 12.730 | 12.090 | 13.972 | 10.980 |
| Total debt | 24.827 | 36.984 | 49.790 | 68.872 | 30.012 | 34.032 | 12.779 | 46.059 | 54.393 | 52.525 | 53.945 | 49.692 | 40.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2014 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Eksport- og Investeringsfond | Company | 33.3% | 33.3% | 2024 |
Roin Equity ApS | Company | 15.0% | 15.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
FAHU A/S | Company | 5.0% | 5.0% | 2016 |
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2016 |
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2022 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2017 |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 0.0% | 5.0% | 2020 |
CIP Holding 4 ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thorhauge | Management | 0 companies |
| Jacob Lundgreen Philipsen | Chief Executive Officer | 0 companies |
| Janni Bjerregaard Rosfeldt | Chief Executive Officer | 0 companies |
| Thomas Ras Lund | Chief Executive Officer | 0 companies |
| Jesper Liltorp Mortensen | Board of Directors | 0 companies |
| Lars Rønn | Board of Directors | 0 companies |
| Christian Peter Christiansen | Board of Directors | 0 companies |
| Mads Spangaard Rasmussen | Board of Directors | 0 companies |
| Jeppe Bygholm | Board of Directors | 0 companies |
| Carsten Kronsbjerg Faltum | Board of Directors | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Ole Kring | Chairman | 0 companies |
| Oliver Hvidt Grønborg | Board of Directors | 0 companies |
| Rune Bro Roin | Board of Directors | 0 companies |
| Jacob Kildegaard Larsen | Board of Directors | 0 companies |
| Søren Isaksen | Board of Directors | 0 companies |
| Nis Isak Alstrup | Chairman | 0 companies |
| Henrik Kähler | Board of Directors | 0 companies |
| Mads Bang Jensen | Board of Directors | 0 companies |
| Peter Stilund Torstensen | Board of Directors | 0 companies |
| Maria Juel Nomanni Kähler | Board of Directors | 0 companies |
| Niels Henrik Findsen | Board of Directors | 0 companies |
| Cathal John Mahon | Board of Directors | 0 companies |