| Revenue | DKK 197K | +2614% |
| EBITDA | DKK 197K | +3201% |
| Net profit | DKK 154K | -98% |
| Total assets | DKK 224K | +734% |
| Equity | DKK 131K | +674% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -262 | -323 | -203 | -258 | -197 | -234 | -697 | -73 | 7 | 197 |
| Staff expenses | -0 | -0 | -0 | -194 | -420 | -60 | -56 | -0 | -1 | -0 |
| EBITDA | -262 | -323 | -203 | -451 | -618 | -294 | -753 | -73 | 6 | 197 |
| Depreciation & amort. | -0 | -0 | -0 | 2 | 241 | 744 | -751 | -5.926 | -0 | -0 |
| EBIT | -262 | -323 | -203 | -454 | -859 | -1.038 | -1.504 | -5.999 | 6 | 197 |
| Net financials | -222 | -263 | -340 | -485 | -571 | -632 | 72 | -252 | 7.946 | -0 |
| Profit before tax | -485 | -586 | -542 | -939 | -1.430 | -1.670 | -1.432 | -6.252 | 7.952 | 197 |
| Tax | -201 | -148 | -145 | -249 | -340 | -349 | -316 | -291 | -0 | 43 |
| Net profit | -284 | -438 | -397 | -690 | -1.090 | -1.322 | -1.116 | -5.961 | 7.952 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.366 | 3.538 | 7.007 | 9.305 | 9.476 | 8.292 | 6.679 | 238 | 27 | 224 |
| Equity | -462 | -899 | 720 | 1.514 | 424 | -898 | -2.014 | -7.974 | -23 | 131 |
| Long-term debt | 2.490 | 3.561 | 5.553 | 5.995 | 7.690 | 8.369 | 8.192 | 0 | 3 | 0 |
| Short-term debt | 304 | 862 | 646 | 1.292 | 790 | 266 | 210 | 8.212 | 47 | 93 |
| Total debt | 2.794 | 4.423 | 6.199 | 7.286 | 8.480 | 8.635 | 8.401 | 8.212 | 50 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kingosvej Holding ApS | Company | 50.0% | 50.0% | 2020 |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 20.0% | 20.0% | 2017 |
| Individual | 50.0% | 50.0% | 2020 | |
METENOR ApS | Company | 50.0% | 50.0% | 2020 |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Pedersen | Management | 0 companies |
| Mads Spangaard Rasmussen | Board of Directors | 0 companies |
| Dennis Brian Westergaard | Board of Directors | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Jesper Allan Hansen | Chairman | 0 companies |
| Carl Erik Jørgensen | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |