| Revenue | DKK 831K | -26% |
| EBITDA | DKK 261K | -51% |
| Net profit | DKK 200K | -33% |
| Total assets | DKK 1,7M | +22% |
| Equity | DKK 1,2M | +20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -390 | -105 | -437 | -113 | 144 | 471 | 582 | 669 | 1.291 | 1.431 | 1.244 | 1.245 | 1.116 | 831 |
| Staff expenses | -1.032 | -679 | -1.168 | -1.344 | -789 | -565 | -564 | -589 | -600 | -590 | -689 | -559 | -582 | -570 |
| EBITDA | -1.423 | -784 | -1.606 | -1.457 | -645 | -94 | 18 | 80 | 691 | 842 | 555 | 686 | 534 | 261 |
| Depreciation & amort. | -306 | -417 | -549 | -812 | -570 | -464 | -138 | -102 | -131 | -137 | -137 | -137 | -137 | -6 |
| EBIT | -1.729 | -1.201 | -2.155 | -2.270 | -1.216 | -558 | -120 | -22 | 560 | 705 | 418 | 549 | 397 | 255 |
| Net financials | -377 | -242 | -360 | -373 | -31 | -47 | -33 | -26 | -16 | -6 | -8 | -1 | 6 | 3 |
| Profit before tax | -2.106 | -1.442 | -2.515 | -2.643 | -1.246 | -605 | -153 | -48 | 544 | 699 | 410 | 548 | 403 | 258 |
| Tax | -117 | -0 | -0 | -141 | -0 | -0 | -0 | -0 | -0 | -476 | 91 | 122 | 107 | 58 |
| Net profit | -1.989 | -1.442 | -2.515 | -2.502 | -1.246 | -605 | -153 | -48 | 544 | 1.175 | 319 | 426 | 296 | 200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.837 | 1.350 | 3.285 | 2.322 | 1.428 | 947 | 834 | 889 | 1.483 | 2.365 | 2.313 | 2.835 | 1.428 | 1.737 |
| Equity | -3.944 | -3.386 | -5.868 | -8.371 | 644 | 39 | -114 | -162 | 382 | 1.557 | 1.876 | 2.302 | 998 | 1.198 |
| Long-term debt | 5.426 | 4.006 | 8.515 | 10.310 | 178 | 178 | 312 | 412 | 412 | 200 | 0 | 0 | 0 | 0 |
| Short-term debt | 355 | 731 | 639 | 383 | 605 | 730 | 636 | 640 | 690 | 608 | 437 | 532 | 430 | 539 |
| Total debt | 5.781 | 4.737 | 9.154 | 10.692 | 784 | 908 | 948 | 1.051 | 1.101 | 808 | 437 | 532 | 430 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PC Management | Management | 2015 | — | — |
IR Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
BR | Board of Directors | 2016 | — | — |
| Board of Directors | 2014 | — | — | |
NR | Board of Directors | 2016 | — | — |
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IDEFIKS HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
Tasfo Ventures ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 10.0% | 10.0% | 2017 | |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2016 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 25.0% | 25.0% | 2016 |
BILDSØE ApS | Company | 10.0% | 10.0% | 2014 |
Oolog ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bildsøe Astrup | Chief Executive Officer | 0 companies |
| Pouline Charlotte Friderichsen Middleton | Management | 0 companies |
| Izac Ron | Management | 0 companies |
| Christian Bjerre Bojsen | Board of Directors | 0 companies |
| Jesper Steen Tastesen | Chairman | 0 companies |
| Mads Spangaard Rasmussen | Board of Directors | 0 companies |
| Ben Ron | Board of Directors | 0 companies |
| Morten Bitsch Janik | Board of Directors | 0 companies |
| Naja Ron | Board of Directors | 0 companies |
| Helle Ulv Ron | Chairman | 0 companies |
| Lars Trolle | Chairman | 0 companies |