| Revenue | DKK 1,3M | -94% |
| EBITDA | DKK 73K | -90% |
| Net profit | DKK 28K | +148% |
| Total assets | DKK 6,2M | -21% |
| Equity | DKK 5,6M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -60 | -214 | -722 | -2.332 | -4.494 | 15.917 | 22.903 | 27.929 | 23.767 | 24.860 | 25.431 | 19.568 | 1.261 |
| Staff expenses | -357 | -443 | -1.262 | -1.546 | -3.023 | -4.819 | -18.996 | -21.086 | -25.007 | -20.739 | -21.410 | -22.349 | -17.289 | -1.188 |
| EBITDA | -357 | -503 | -1.476 | -2.268 | -5.355 | -9.313 | -3.079 | 1.817 | 2.922 | 3.027 | 3.450 | 3.082 | 737 | 73 |
| Depreciation & amort. | -0 | -0 | -0 | -834 | -3.956 | -6.964 | -2.411 | 239 | 663 | 966 | -956 | -776 | -212 | -0 |
| EBIT | -357 | -503 | -1.476 | -3.102 | -9.311 | -16.277 | -5.490 | 1.578 | 2.259 | 2.061 | 2.494 | 2.306 | 525 | 73 |
| Net financials | -359 | -705 | -801 | -1.299 | -1.064 | -1.190 | -454 | -191 | -186 | -110 | -9.994 | -612 | -130 | -28 |
| Profit before tax | -716 | -1.209 | -2.277 | -4.402 | -10.375 | -17.466 | -5.943 | 1.388 | 2.074 | 1.951 | -7.500 | 1.694 | 395 | 44 |
| Tax | -167 | -480 | -755 | -1.127 | -2.281 | -3.842 | -3.058 | 303 | 473 | 398 | 36.875 | 404 | 453 | 16 |
| Net profit | -550 | -729 | -1.521 | -3.274 | -8.094 | -13.624 | -2.885 | 1.085 | 1.601 | 1.553 | -44.375 | 1.290 | -58 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.174 | 18.050 | 32.230 | 46.505 | 76.615 | 61.880 | 45.196 | 44.478 | 45.871 | 44.028 | 43.878 | 23.184 | 7.825 | 6.186 |
| Equity | 6.738 | 8.560 | 18.038 | 30.803 | 56.994 | 43.370 | 40.792 | 33.517 | 35.118 | 36.671 | -7.704 | 5.586 | 5.528 | 5.556 |
| Long-term debt | 6.050 | 6.756 | 8.708 | 8.450 | 9.439 | 10.579 | 0 | 0 | 0 | 435 | 233 | 233 | 54 | 0 |
| Short-term debt | 469 | 1.048 | 2.778 | 3.166 | 5.219 | 4.037 | 4.404 | 10.961 | 10.754 | 6.923 | 51.349 | 17.365 | 2.242 | 630 |
| Total debt | 6.519 | 7.804 | 11.486 | 11.616 | 14.658 | 14.616 | 4.404 | 10.961 | 10.754 | 7.357 | 51.582 | 17.598 | 2.297 | 630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2021 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CP Management | Management | 2018 | — | — |
MC Management | Management | 2018 | — | — |
TR Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2015 |
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2015 |
| Individual | 25.0% | 25.0% | 2016 | |
EJ-Invest ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Holm Hansen | Management | 0 companies |
| Hans Kristian Hasselby-Andersen | Chief Executive Officer | 0 companies |
| Clement Patrick Chevalier | Management | 0 companies |
| Mikkel Christian Kofod Høyerby | Management | 0 companies |
| Thomas Rodebäck | Management | 0 companies |
| Robert Thomas Carroll | Board of Directors | 0 companies |
| Johannes Schoiswohl | Board of Directors | 0 companies |
| Magdalene Christine Böbel | Board of Directors | 0 companies |
| Lars Rønn | Board of Directors | 0 companies |
| Søren Georg Jensen | Board of Directors | 0 companies |
| Stefan Auer | Board of Directors | 0 companies |
| Stephan Rackow | Board of Directors | 0 companies |
| Michael Boris Deruginsky | Chairman | 0 companies |
| Søren Jessen Nielsen | Board of Directors | 0 companies |
| Shahram Mehraban | Board of Directors | 0 companies |
| Marc Herman Wachsmuth | Board of Directors | 0 companies |
| Stephan Alexander Garabet | Chairman | 0 companies |
| Finn Halken | Board of Directors | 0 companies |
| Niels Christian Finseth | Chairman | 0 companies |
| Ulrik Jørring | Board of Directors | 0 companies |