| Revenue | DKK 12,5M | +8% |
| EBITDA | DKK 77K | +44% |
| Net profit | DKK -8K | +66% |
| Total assets | DKK 9,5M | +47% |
| Equity | DKK 2,4M | +0% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.540 | 6.422 | 6.366 | 6.681 | 7.396 | 9.152 | 11.554 | 12.474 |
| Staff expenses | -4.572 | -5.811 | -5.961 | -7.105 | -7.299 | -8.934 | -11.500 | -12.397 |
| EBITDA | -1.031 | 611 | 405 | -423 | 97 | 218 | 53 | 77 |
| Depreciation & amort. | -607 | -523 | -399 | -159 | -107 | -77 | -57 | -58 |
| EBIT | -1.639 | 87 | 6 | -583 | -10 | 141 | -4 | 19 |
| Net financials | -169 | -72 | 0 | -0 | -8 | -19 | -19 | -27 |
| Profit before tax | -1.776 | 15 | 6 | -583 | -19 | 122 | -23 | -8 |
| Tax | 16 | -0 | -1 | -0 | -0 | -0 | 1 | -0 |
| Net profit | -1.792 | 15 | 7 | -583 | -19 | 122 | -24 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.811 | 7.484 | 4.596 | 4.004 | 4.676 | 9.876 | 6.432 | 9.466 |
| Equity | -1.157 | 2.858 | 2.865 | 2.282 | 2.263 | 2.385 | 2.361 | 2.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 453 |
| Short-term debt | 10.968 | 4.626 | 1.731 | 1.722 | 2.413 | 7.491 | 4.071 | 6.660 |
| Total debt | 10.968 | 4.626 | 1.731 | 1.722 | 2.413 | 7.491 | 4.071 | 7.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2020 | — | — |
AD Management | Management | 2019 | — | — |
NS Management | Management | 2012 | — | — |
SC Management | Management | 2007 | — | — |
ML Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FONDEN NATURVIDENSKABERNES HUS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Maiken Lykke Lolck | Management | 0 companies |
| Anders Dahlstrup | Management | 0 companies |
| Nanna Seidelin | Management | 0 companies |
| Søren Christian Sørensen | Management | 0 companies |
| Mai Louise Agerskov Andersen | Management | 0 companies |
| Kim Dongsgaard | Board of Directors | 0 companies |
| Nils Overgaard Andersen | Board of Directors | 0 companies |
| Ove Kloch | Board of Directors | 0 companies |
| Palle Damborg Andersen | Board of Directors | 0 companies |
| Finn Borchsenius | Board of Directors | 0 companies |
| Poul Toft Frederiksen | Board of Directors | 0 companies |
| Charlotte Rønhof | Board of Directors | 0 companies |
| Mette Fjord Sørensen | Board of Directors | 0 companies |
| Poul Vesterbæk | Board of Directors | 0 companies |
| Carsten Bjerg | Board of Directors | 0 companies |
| Kim Nøhr Skibsted | Board of Directors | 0 companies |
| Niels Herman Møller Jensen | Board of Directors | 0 companies |
| Rasmus Dahl | Board of Directors | 0 companies |
| Christian Bak Hartvig | Board of Directors | 0 companies |
| Erik Mejneche Schmidt | Board of Directors | 0 companies |
| Tom Vindbæk Madsen | Board of Directors | 0 companies |
| Nina Arnfeldt Hygum | Board of Directors | 0 companies |
| Harald Elmo Mikkelsen | Chairman | 0 companies |
| Karsten Enggaard | Board of Directors | 0 companies |
| Søren Pape Poulsen | Board of Directors | 0 companies |
| Thomas Knudsen | Chairman | 0 companies |
| Mads Kristian Eriksen Storm | Board of Directors | 0 companies |
| Annette Rye Larsen | Board of Directors | 0 companies |
| Lars Bentzon Goldschmidt | Board of Directors | 0 companies |
| Lars Ravn Nielsen | Board of Directors | 0 companies |