| Revenue | DKK 24K | -42% |
| EBITDA | DKK 24K | -42% |
| Net profit | DKK 18K | -20% |
| Total assets | DKK 189K | -41% |
| Equity | DKK 151K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -478 | -500 | -96 | -44 | -7 | -41 | 1 | -6 | -13 | 33 | 24 | 119 | 41 | 24 |
| Staff expenses | -434 | -245 | -425 | -353 | -36 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -912 | -745 | -521 | -398 | 29 | -41 | 1 | -6 | -13 | 33 | 24 | 119 | 41 | 24 |
| Depreciation & amort. | 19 | -213 | -200 | -200 | -400 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -931 | -959 | -721 | -598 | -370 | -41 | 1 | -6 | -13 | 33 | 24 | 119 | 41 | 24 |
| Net financials | -197 | 3.143 | -73 | -110 | 1.853 | 0 | 0 | 0 | -0 | -0 | -5 | 0 | 1 | -0 |
| Profit before tax | -1.128 | 2.184 | -794 | -708 | 1.483 | -41 | 1 | -6 | -13 | 33 | 19 | 119 | 41 | 23 |
| Tax | -97 | -0 | -0 | -0 | 13 | -13 | -0 | -0 | -0 | -0 | -0 | 8 | 19 | 5 |
| Net profit | -1.031 | 2.184 | -794 | -708 | 1.470 | -28 | 1 | -6 | -13 | 33 | 19 | 111 | 23 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.396 | 1.123 | 798 | 451 | 7 | 15 | 21 | 95 | 94 | 35 | 156 | 293 | 319 | 189 |
| Equity | -2.159 | 25 | -769 | -1.476 | -6 | -35 | -34 | -40 | -53 | -20 | -1 | 110 | 133 | 151 |
| Long-term debt | 3.074 | 975 | 1.475 | 1.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 481 | 122 | 91 | 66 | 13 | 50 | 55 | 135 | 147 | 56 | 158 | 183 | 186 | 38 |
| Total debt | 3.555 | 1.097 | 1.566 | 1.928 | 13 | 50 | 55 | 135 | 147 | 56 | 158 | 183 | 186 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LB Founder | Founder | 2009 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JU Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICROWARM ApS | Company | 66.7% | 66.7% | 2017 |
Søren Badstue Holding ApS | Company | 20.0% | 20.0% | 2017 |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2013 |
NOVI INNOVATION A/S | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tanja Frifeldt | Chief Executive Officer | 0 companies |
| Lars Bak-Christensen | Founder | 0 companies |
| Søren Mørch Badstue | Chief Executive Officer | 0 companies |
| Jens Ulfeldt | Founder | 0 companies |
| Peter Schou | Board of Directors | 0 companies |
| Erik Kromann | Chairman | 0 companies |
| Henrik Harboe | Chairman | 0 companies |
| Henrik Hildebrandt | Chairman | 0 companies |
| Lene Gerlach | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |