| Revenue | DKK 885K | -51% |
| EBITDA | DKK -44,8M | -100% |
| Net profit | DKK -45,1M | -5% |
| Total assets | DKK 16,4M | -73% |
| Equity | DKK 12,3M | -79% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -3.148 | -4.003 | -8.989 | 49 | 116 | 71 | 191 | 656 | 659 | 916 | 2.066 | 1.818 | 885 |
| Staff expenses | -2.629 | -1.935 | -811 | -2.611 | -4.990 | -6.002 | -6.941 | -0 | -0 | -0 | -0 | -0 | -11.049 | -8.732 |
| EBITDA | -4.999 | -5.083 | -4.814 | -11.600 | -17.145 | -18.044 | -18.787 | -30.205 | -44.588 | -25.342 | -24.107 | -23.474 | -22.356 | -44.805 |
| Depreciation & amort. | 62 | -62 | -30 | -37 | -35 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5.061 | -5.145 | -4.843 | -11.637 | -17.179 | -18.050 | -18.787 | -30.205 | -44.588 | -25.342 | -24.107 | -23.474 | -22.356 | -44.805 |
| Net financials | -95 | -116 | 72 | 72 | 1 | -373 | -1.661 | -9.957 | -3.835 | -14.940 | -10.287 | -28.127 | -21.998 | -1.269 |
| Profit before tax | -5.157 | -5.260 | -4.772 | -11.565 | -17.178 | -18.423 | -20.448 | -40.162 | -91.994 | -36.462 | -34.394 | -51.601 | -44.354 | -46.074 |
| Tax | -0 | -2.391 | -1.164 | -2.806 | -3.461 | -3.434 | -3.213 | -2.209 | -2.377 | -1.787 | -1.762 | -1.598 | -1.286 | -1.016 |
| Net profit | -5.157 | -2.869 | -3.608 | -8.759 | -13.717 | -14.989 | -17.235 | -37.953 | -89.617 | -34.675 | -32.632 | -50.003 | -43.068 | -45.058 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 948 | 24.075 | 18.629 | 10.441 | 17.544 | 23.849 | 7.696 | 18.975 | 30.639 | 55.514 | 79.270 | 28.364 | 61.949 | 16.418 |
| Equity | -814 | 21.283 | 17.675 | 8.916 | 15.299 | 325 | -16.909 | 8.935 | -18.460 | 41.669 | 72.666 | 23.351 | 57.524 | 12.272 |
| Long-term debt | 1.000 | 2.000 | 0 | 0 | 0 | 0 | 0 | 0 | 793 | 911 | 664 | 910 | 846 | 290 |
| Short-term debt | 762 | 792 | 953 | 1.525 | 2.245 | 23.523 | 24.605 | 10.040 | 48.307 | 12.934 | 5.940 | 4.102 | 3.579 | 3.856 |
| Total debt | 1.762 | 2.792 | 953 | 1.525 | 2.245 | 23.523 | 24.605 | 10.040 | 49.100 | 13.845 | 6.604 | 5.012 | 4.425 | 4.146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Management | Management | 2008 | — | — |
GN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MH Management | Management | 2018 | — | — |
NE Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Eksport- og Investeringsfond | Company | 15.0% | 15.0% | 2023 |
Novo Holdings A/S | Company | 15.0% | 15.0% | 2023 |
North-East Health Care Holding ApS | Company | 10.0% | 10.0% | 2023 |
MK VENTURES ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2023 | |
SEED CAPITAL DENMARK II K/S | Company | 5.0% | 5.0% | 2026 |
| Individual | 5.0% | 5.0% | 2023 | |
VÆKSTFONDEN | Company | 15.0% | 15.0% | 2020 |
PreSeed Ventures A/S | Company | 5.0% | 5.0% | 2013 |
North-East Health Care Investment ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Lundquist | Management | 0 companies |
| Graeme Nigel Brookes | Chief Executive Officer | 0 companies |
| Morten Have-Rasmussen | Management | 0 companies |
| Niels Erik Holm | Management | 0 companies |
| Cyrille Yann Nicolas Petit | Board of Directors | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Klaus Eldrup-Jørgensen | Chairman | 0 companies |
| Carsten Schou | Board of Directors | 0 companies |
| Ulf Lennart Rosén | Board of Directors | 0 companies |
| Richard Twomey | Chairman | 0 companies |
| Line Holten Reimer | Board of Directors | 0 companies |
| Peter Gerhard Friedrich Hentschel | Chairman | 0 companies |
| Kira Paniagua Rupprecht | Board of Directors | 0 companies |
| Samuel Levy | Board of Directors | 0 companies |
| Jørgen Ulrik Vejlsgaard | Board of Directors | 0 companies |
| Søren Møller | Board of Directors | 0 companies |
| Ulrik Spork | Deputy Chairman | 0 companies |
| Birgit Aagaard-Svendsen | Board of Directors | 0 companies |