| Revenue | DKK 3,1M | -21% |
| EBITDA | DKK 1,5M | -31% |
| Net profit | DKK -119K | -216% |
| Total assets | DKK 8,9M | -7% |
| Equity | DKK 5M | -2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 823 | 1.871 | 972 | 2.577 | 4.629 | 1.099 | 2.036 | 3.222 | 4.957 | 2.802 | 3.625 | 3.094 | 3.945 | 3.115 |
| Staff expenses | -525 | -602 | -1.039 | -454 | -1.154 | -1.805 | -1.734 | -888 | -1.079 | -3.153 | -3.055 | -3.317 | -3.052 | -2.172 |
| EBITDA | -160 | 373 | -1.062 | 1.296 | 3.474 | -706 | 302 | 2.275 | 4.109 | 1.001 | 1.929 | 655 | 2.121 | 1.468 |
| Depreciation & amort. | 372 | 580 | 685 | 824 | 767 | 873 | 958 | -1.773 | -3.269 | -1.345 | -1.647 | -2.758 | -1.862 | -1.603 |
| EBIT | -532 | -207 | -1.747 | 472 | 2.707 | -1.579 | -656 | 501 | 840 | -344 | 282 | -2.103 | 259 | -135 |
| Net financials | -492 | -593 | -49 | -25 | -63 | 6 | -57 | -70 | -66 | -100 | -73 | -35 | -67 | -50 |
| Profit before tax | -1.024 | -800 | -1.796 | 448 | 2.643 | -1.573 | -713 | 431 | 774 | -444 | 209 | -2.138 | 192 | -185 |
| Tax | -256 | -182 | -334 | 101 | 606 | -345 | -150 | 88 | 156 | -396 | -121 | -395 | 89 | -66 |
| Net profit | -768 | -618 | -1.462 | 347 | 2.038 | -1.228 | -563 | 343 | 618 | -48 | 330 | -1.743 | 103 | -119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.740 | 4.173 | 3.856 | 5.509 | 7.014 | 5.850 | 7.710 | 9.722 | 10.524 | 10.090 | 10.927 | 8.690 | 9.557 | 8.919 |
| Equity | -2.720 | 3.194 | 1.732 | 3.297 | 5.335 | 4.107 | 4.544 | 5.887 | 6.505 | 6.458 | 6.788 | 5.045 | 5.148 | 5.029 |
| Long-term debt | 5.968 | 466 | 1.321 | 766 | 496 | 283 | 498 | 1.223 | 1.716 | 1.325 | 1.026 | 505 | 101 | 0 |
| Short-term debt | 492 | 513 | 803 | 1.446 | 1.182 | 1.460 | 2.612 | 2.424 | 1.957 | 2.070 | 2.967 | 3.037 | 4.118 | 3.766 |
| Total debt | 6.460 | 979 | 2.124 | 2.212 | 1.679 | 1.743 | 3.109 | 3.646 | 3.673 | 3.396 | 3.993 | 3.541 | 4.219 | 3.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
DA Management | Management | 2010 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CH Management | Management | 2010 | — | — |
LM Management | Management | 2009 | — | — |
CI Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SITELLA ApS | Company | 33.3% | 33.3% | 2019 |
ASALA CONSULT ApS | Company | 20.0% | 20.0% | 2019 |
MOLTSEN HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2014 |
| Individual | 15.0% | 15.0% | 2019 | |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2019 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Klausen Søndergaard | Chief Executive Officer | 0 companies |
| Dan Andersen | Management | 0 companies |
| Klaus Hieronymus Stenger | Chief Executive Officer | 0 companies |
| Carsten Hellegaard | Management | 0 companies |
| Lars Moltsen | Management | 0 companies |
| Christian Ingerslev Sørensen | Chief Executive Officer | 0 companies |
| Christian Wiese Svanberg | Board of Directors | 0 companies |
| Kaj Juul-Pedersen | Chairman | 0 companies |
| Carl Erik Jørgensen | Deputy Chairman | 0 companies |
| Marlene Wiese Svanberg | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |