| Revenue | DKK 0 | — |
| EBITDA | DKK -953 | -219% |
| Net profit | DKK 233K | -33% |
| Total assets | DKK 4,8M | +5% |
| Equity | DKK 4,8M | +5% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.707 | 7.009 | 6.339 | 7.679 | 5.653 | 3.267 | 3.313 | 2.763 | 96 | -13 | -19 | 0 | 0 | 0 |
| Staff expenses | -6.127 | -5.589 | -5.686 | -5.563 | -4.486 | -4.354 | -4.868 | -7.490 | -64 | -28 | -0 | -0 | -0 | -0 |
| EBITDA | 1.580 | 1.419 | 653 | 2.115 | 1.167 | -1.087 | -1.555 | -4.728 | 103 | -49 | -19 | -3 | 1 | -1 |
| Depreciation & amort. | -196 | -156 | -138 | -122 | -96 | -178 | -1.630 | -370 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.384 | 1.264 | 516 | 1.994 | 1.071 | -1.265 | -3.185 | -5.097 | 103 | -49 | -19 | -3 | 1 | -1 |
| Net financials | 2 | -6 | -52 | -49 | -125 | -196 | -102 | -82 | -32 | 75 | -553 | 289 | 348 | 234 |
| Profit before tax | 1.386 | 1.258 | 464 | 1.944 | 1.004 | -1.377 | -3.287 | -5.180 | 71 | 26 | -572 | 286 | 349 | 233 |
| Tax | 184 | 316 | 118 | 470 | 238 | 64 | -50 | -646 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.202 | 942 | 346 | 1.474 | 767 | -1.441 | -3.237 | -4.533 | 71 | 26 | -572 | 286 | 349 | 233 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.150 | 24.518 | 23.034 | 22.378 | 26.698 | 20.927 | 12.936 | 12.659 | 4.527 | 4.510 | 3.922 | 4.208 | 4.557 | 4.790 |
| Equity | 10.080 | 11.021 | 11.367 | 12.841 | 13.608 | 12.167 | 8.930 | 4.397 | 4.468 | 4.495 | 3.922 | 4.208 | 4.557 | 4.790 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 59 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.071 | 13.497 | 11.667 | 9.537 | 13.090 | 8.609 | 3.905 | 8.155 | 0 | 15 | 0 | 0 | 0 | 0 |
| Total debt | 19.071 | 13.497 | 11.667 | 9.537 | 13.090 | 8.609 | 3.905 | 8.262 | 59 | 15 | 0 | 0 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2008 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Tekniske Universitet | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Madsen | Management | 0 companies |
| Marie-Louise Little | Chief Executive Officer | 0 companies |
| Stig Juhl Madsen | Chief Executive Officer | 0 companies |
| Steen Thaarup | Board of Directors | 0 companies |
| Niels Axel Nielsen | Board of Directors | 0 companies |
| Marianne Thellersen | Board of Directors | 0 companies |
| Mikael Hyttel Runegaard Thomsen | Board of Directors | 0 companies |
| Knut Conradsen | Board of Directors | 0 companies |
| Claus Nielsen | Chairman | 0 companies |
| Leo Larsen Alting | Board of Directors | 0 companies |
| Karsten Aagaard | Chairman | 0 companies |
| Ulrik Spork | Board of Directors | 0 companies |
| Torben Ludvig Ulrich | Chairman | 0 companies |