| Revenue | DKK -24K | -97% |
| EBITDA | DKK -64K | +93% |
| Net profit | DKK -944K | +86% |
| Total assets | DKK 886K | -89% |
| Equity | DKK -9,3M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | -127 | -75 | -65 | -38 | -90 | -35 | -100 | 3.104 | -953 | -24 |
| Staff expenses | -153 | -63 | -84 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -40 |
| EBITDA | -236 | -190 | -159 | -166 | -38 | -90 | -35 | -100 | 3.104 | -953 | -64 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -31 | -36 | -41 | -73 | -76 | -77 | -0 |
| EBIT | -236 | -190 | -159 | -166 | -69 | -125 | -76 | -173 | 3.028 | -1.030 | -64 |
| Net financials | -152 | -165 | -227 | -356 | -691 | -847 | -934 | -15.804 | -1.073 | -5.514 | -880 |
| Profit before tax | -388 | -355 | -386 | -522 | -761 | -972 | -1.010 | -15.976 | 1.956 | -6.544 | -944 |
| Tax | -97 | -46 | -85 | 399 | -0 | -0 | -1.118 | 1.118 | -0 | -0 | -0 |
| Net profit | -291 | -309 | -301 | -921 | -761 | -972 | 107 | -17.094 | 1.956 | -6.544 | -944 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.477 | 11.364 | 13.728 | 18.234 | 23.187 | 24.974 | 25.081 | 9.781 | 13.464 | 8.147 | 886 |
| Equity | 4.429 | 9.120 | 9.819 | 11.908 | 12.622 | 12.412 | 12.520 | -3.754 | -1.799 | -8.343 | -9.287 |
| Long-term debt | 1.950 | 2.113 | 2.282 | 2.845 | 8.263 | 9.177 | 9.914 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.098 | 131 | 1.627 | 3.481 | 2.302 | 3.385 | 2.648 | 13.536 | 15.263 | 16.490 | 10.173 |
| Total debt | 3.048 | 2.244 | 3.909 | 6.326 | 10.565 | 12.562 | 12.562 | 13.536 | 15.263 | 16.490 | 10.173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ML Unofficial title | Unofficial title | 2023 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
ML Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NUPARK ACCELERACE INVEST K/S | Company | 25.0% | 25.0% | 2022 |
Norlys Infrastruktur A/S | Company | 20.0% | 20.0% | 2017 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2019 |
BOREAN INNOVATION A/S | Company | 0.0% | 10.0% | 2016 |
LUNDEHØJ HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
INVACTOR ApS | Company | 15.0% | 15.0% | 2016 |
Norlys Group A/S | Company | 20.0% | 20.0% | 2020 |
Eniig Holding A/S | Company | 20.0% | 20.0% | 2018 |
ENERGIMIDT UDVIKLING A/S | Company | 20.0% | 20.0% | 2015 |
RM GROUP HOLDING A/S | Company | 25.0% | 25.0% | 2021 |
INVENTURES ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schjønning | Chief Executive Officer | 0 companies |
| Mads Lykke Kofod Hansen | Unofficial title | 0 companies |
| John Børsting Jensen | Chief Executive Officer | 0 companies |
| Morten Lundehøj Møller | Management | 0 companies |
| John Sohn Christensen | Chairman | 0 companies |
| Lars Henning Stigel | Chairman | 0 companies |
| Martin Brændgaard Riis | Chairman | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Henrik Lundum | Board of Directors | 0 companies |
| Lars Randel Nyengaard | Board of Directors | 0 companies |
| Jes Nordentoft | Board of Directors | 0 companies |
| Flemming Vejby Kristensen | Chairman | 0 companies |
| Jes Arlund | Chairman | 0 companies |
| Niels Jesper Jespersen Jensen | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Peter Smedegaard | Board of Directors | 0 companies |
| Thomas Villum Folmann | Chairman | 0 companies |