| Revenue | DKK 349K | -73% |
| EBITDA | DKK -2,5M | -295% |
| Net profit | DKK -2,6M | -169% |
| Total assets | DKK 4M | -21% |
| Equity | DKK 3M | +72% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.106 | -3.497 | -2.522 | — | 844 | 1.958 | 1.971 | 2.823 | 2.457 | 984 | 1.337 | 1.289 | 349 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.775 | -2.275 | -1.310 | -1.393 | -1.971 | -1.367 | -1.607 | -1.928 | -2.875 |
| EBITDA | -2.281 | -4.792 | -3.715 | -4.339 | -1.931 | -318 | 661 | 1.430 | 486 | -383 | -270 | -640 | -2.527 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.951 | -1.105 | -617 | -394 | -520 | -624 | -575 | -484 | -564 |
| EBIT | -2.281 | -4.792 | -3.715 | -4.339 | -3.881 | -1.423 | 43 | 1.036 | -34 | -1.007 | -845 | -1.124 | -3.090 |
| Net financials | -732 | -763 | -919 | -1.056 | -1.233 | -1.401 | -1.521 | -784 | -134 | -100 | -72 | -139 | -111 |
| Profit before tax | -3.014 | -5.556 | -4.635 | -5.395 | -5.115 | -2.824 | -1.478 | 252 | -169 | -1.107 | -917 | -1.264 | -3.201 |
| Tax | -753 | -1.370 | -1.135 | -1.229 | -1.132 | -620 | -325 | 59 | -63 | -270 | -220 | -291 | -579 |
| Net profit | -2.260 | -4.186 | -3.500 | -4.166 | -3.982 | -2.204 | -1.153 | 193 | -106 | -838 | -697 | -973 | -2.622 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.420 | 10.282 | 8.820 | 6.738 | 4.811 | 3.964 | 4.625 | 4.400 | 3.347 | 3.404 | 4.917 | 5.009 | 3.952 |
| Equity | 1.208 | -2.978 | -6.478 | -10.644 | -14.626 | -16.831 | -17.984 | 380 | 237 | -601 | 2.703 | 1.730 | 2.976 |
| Long-term debt | 9.625 | 11.999 | 12.754 | 16.418 | 18.378 | 19.897 | 22.081 | 3.099 | 1.598 | 851 | 170 | 0 | 0 |
| Short-term debt | 587 | 1.261 | 2.544 | 964 | 1.060 | 898 | 527 | 922 | 1.512 | 3.154 | 2.044 | 3.280 | 975 |
| Total debt | 10.212 | 13.260 | 15.298 | 17.383 | 19.438 | 20.795 | 22.608 | 4.021 | 3.110 | 4.005 | 2.214 | 3.280 | 975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JD Management | Management | 2010 | — | — |
EH Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUDEX HOLDING A/S | Company | 66.7% | 66.7% | 2025 |
TREAT SYSTEMS ApS | Company | 10.0% | 10.0% | 2025 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2012 |
LK Consult & Invest ApS | Company | 5.0% | 5.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2017 |
SELSKABET AF 1. AUGUST 1931 A/S | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lause Mogensen | Chief Executive Officer | 0 companies |
| Jesper Drejet | Management | 0 companies |
| Erling Henningsen | Management | 0 companies |
| Henrik Lundum | Chairman | 0 companies |
| Hans Steen Andreassen | Chairman | 0 companies |
| Lars Randel Nyengaard | Chairman | 0 companies |
| Anne Mette Bragh Frederiksen | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Michael Munk Jakobsen | Board of Directors | 0 companies |
| Anders Vadet Dahl | Board of Directors | 0 companies |
| Jan Gorm Lisby | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Hans Erik Henriksen | Board of Directors | 0 companies |
| Liselotte Vicki Therp | Board of Directors | 0 companies |
| Jakob Møller Hansen | Board of Directors | 0 companies |