| Revenue | DKK -89K | -193% |
| EBITDA | DKK -1,3M | +25% |
| Net profit | DKK -1,9M | -18% |
| Total assets | DKK 1,6M | -58% |
| Equity | DKK 1,4M | -57% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.180 | 6.937 | 11.269 | 2.992 | 3.471 | 2.592 | 1.853 | 1.279 | 1.964 | 1.802 | 1.018 | 80 | 96 | -89 |
| Staff expenses | -3.089 | -3.232 | -3.461 | -3.278 | -3.141 | -3.342 | -3.326 | -3.133 | -2.925 | -2.983 | -2.324 | -1.881 | -1.884 | -1.244 |
| EBITDA | 5.091 | 3.705 | 7.807 | -286 | 329 | -749 | -1.473 | -1.854 | -961 | -1.180 | -1.306 | -1.802 | -1.789 | -1.333 |
| Depreciation & amort. | 240 | 267 | 304 | 320 | 322 | -377 | -396 | -440 | -378 | -379 | -353 | -336 | -306 | -1.082 |
| EBIT | 4.852 | 3.437 | 7.504 | -606 | 7 | -1.126 | -1.869 | -2.293 | -1.338 | -1.560 | -1.659 | -2.138 | -2.095 | -2.415 |
| Net financials | 142 | -466 | 1.023 | 41 | 79 | -208 | 92 | 82 | -355 | 200 | 221 | 128 | 13 | -7 |
| Profit before tax | 4.994 | 2.972 | 8.527 | -565 | 86 | -1.333 | -1.777 | -2.211 | -1.694 | -1.360 | -1.439 | -2.010 | -2.082 | -2.422 |
| Tax | 1.245 | 721 | 2.085 | -132 | 18 | -297 | -397 | -494 | -372 | -299 | -316 | -442 | -458 | -501 |
| Net profit | 3.749 | 2.251 | 6.443 | -433 | 68 | -1.037 | -1.380 | -1.717 | -1.322 | -1.061 | -1.122 | -1.568 | -1.624 | -1.921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.496 | 10.809 | 18.746 | 16.141 | 16.355 | 15.380 | 14.172 | 14.644 | 12.318 | 8.521 | 7.119 | 5.576 | 3.885 | 1.633 |
| Equity | 7.367 | 9.218 | 15.660 | 15.227 | 15.296 | 14.259 | 12.879 | 11.162 | 8.741 | 7.679 | 6.557 | 4.989 | 3.365 | 1.444 |
| Long-term debt | 1.159 | 0 | 0 | 0 | 0 | 0 | 0 | 111 | 310 | 231 | 231 | 231 | 231 | 0 |
| Short-term debt | 970 | 1.435 | 2.899 | 724 | 780 | 866 | 1.019 | 3.090 | 2.976 | 342 | 95 | 139 | 96 | 189 |
| Total debt | 2.129 | 1.435 | 2.899 | 724 | 780 | 866 | 1.019 | 3.201 | 3.286 | 573 | 327 | 370 | 327 | 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TERRANOL HOLDING A/S | Company | 50.0% | 50.0% | 2011 |
TERRANOL A/S | Company | 25.0% | 25.0% | 2020 |
C.L. DAVIDS FOND OG SAMLING | Company | 15.0% | 15.0% | 2011 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2018 |
SYDDANSK INNOVATION ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Rønnow | Management | 0 companies |
| Carsten Klitgaard Villumsen | Board of Directors | 0 companies |
| Manfred Weissenbacher | Board of Directors | 0 companies |
| Thomas Hvid Andersen | Chairman | 0 companies |
| Niels Mazanti | Board of Directors | 0 companies |
| Ole Erlich-Eriksen | Board of Directors | 0 companies |
| Michael Frank | Board of Directors | 0 companies |
| Claus Juan Møller-San Pedro | Board of Directors | 0 companies |
| Ole Sibbesen | Chairman | 0 companies |