| Revenue | DKK 39,3M | +32% |
| EBITDA | DKK 14,2M | -11% |
| Net profit | DKK -6,7M | -444% |
| Total assets | DKK 104,6M | -4% |
| Equity | DKK 67M | +39% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.723 | 6.793 | 6.761 | 6.979 | 7.443 | 13.715 | 13.756 | 18.619 | 20.896 | 14.043 | 26.143 | 29.777 | 39.292 |
| Staff expenses | -3.668 | -3.554 | -2.177 | -3.518 | -3.943 | -4.264 | -5.376 | -7.208 | -7.701 | -9.354 | -11.882 | -13.781 | -25.116 |
| EBITDA | 2.056 | 3.239 | 4.584 | 3.461 | 3.500 | 9.452 | 8.380 | 11.411 | 13.195 | 4.689 | 14.261 | 15.997 | 14.176 |
| Depreciation & amort. | 4.394 | 4.639 | 5.328 | 6.210 | -6.842 | -7.184 | -6.805 | -7.684 | -10.324 | -12.236 | -11.973 | -11.960 | -17.734 |
| EBIT | -2.338 | -1.400 | -744 | -2.749 | -3.343 | 2.268 | 1.576 | 3.727 | 2.870 | -7.547 | 2.288 | 4.037 | -3.559 |
| Net financials | -351 | -454 | -734 | -996 | -1.563 | -2.220 | -1.507 | -535 | -1.885 | -2.750 | -1.019 | -1.964 | -5.661 |
| Profit before tax | -2.689 | -1.854 | -1.478 | -3.745 | -4.905 | 48 | 68 | 3.192 | 986 | -10.297 | 1.269 | 2.073 | -9.220 |
| Tax | -669 | 44 | -480 | -915 | -1.100 | 14 | -15 | 656 | -780 | -3.311 | -673 | 135 | -2.548 |
| Net profit | -2.020 | -1.898 | -998 | -2.830 | -3.805 | 35 | 84 | 2.536 | 1.766 | -6.986 | 1.942 | 1.938 | -6.672 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.199 | 19.710 | 22.143 | 32.267 | 34.239 | 38.729 | 40.875 | 53.936 | 63.850 | 73.202 | 90.578 | 109.444 | 104.626 |
| Equity | 10.767 | 10.744 | 12.696 | 17.465 | 16.160 | 16.195 | 32.779 | 35.315 | 37.080 | 44.295 | 46.237 | 48.175 | 67.003 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.000 | 12.500 | 0 | 0 | 1.422 | 1.620 | 1.673 | 1.731 | 1.785 |
| Short-term debt | 6.432 | 8.966 | 9.448 | 14.801 | 9.079 | 10.034 | 7.633 | 16.496 | 22.053 | 23.812 | 38.569 | 53.940 | 27.352 |
| Total debt | 6.432 | 8.966 | 9.448 | 14.801 | 18.079 | 22.534 | 7.633 | 16.496 | 23.475 | 25.432 | 40.242 | 55.671 | 29.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Onics Group A/S | Company | 100.0% | 100.0% | 2024 |
KARSTEN RIES HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
Develco Innovation ApS | Company | 5.0% | 5.0% | 2014 |
HENNING MÆRKEDAHL A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Buus | Chief Executive Officer | 0 companies |
| Henning Mærkedahl | Chief Executive Officer | 0 companies |
| Kresten Nørgaard Christensen | Chief Executive Officer | 0 companies |
| Karsten Ries | Chief Executive Officer | 0 companies |
| Jan Flemming Metzdorff | Board of Directors | 0 companies |
| Peter Michael Orveillon Jensen | Board of Directors | 0 companies |
| Freddy Engel | Chairman | 0 companies |
| Michael Hvelplund Schneider | Board of Directors | 0 companies |
| Bjarne Broe Møller | Board of Directors | 0 companies |
| Morten Winther | Board of Directors | 0 companies |
| Jørgen Lægaard | Board of Directors | 0 companies |
| Poul Møller Eriksen | Board of Directors | 0 companies |
| Anders Westgaard | Board of Directors | 0 companies |
| Bjørn Erik Reinseth | Board of Directors | 0 companies |
| Jørn Ankær Thomsen | Board of Directors | 0 companies |
| Regner Krug Bendtsen | Board of Directors | 0 companies |
| Christian Thernøe | Board of Directors | 0 companies |