| Revenue | DKK 2,2M | -51% |
| EBITDA | DKK -2,2M | -469% |
| Net profit | DKK -2,4M | -566% |
| Total assets | DKK 3,1M | +412% |
| Equity | DKK 1,8M | +187% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -408 | -521 | -595 | — | 1.137 | 407 | 384 | -27 | 433 | 1.730 | 3.131 | 796 | 4.415 | 2.161 |
| Staff expenses | -607 | -974 | -1.681 | -1.108 | -1.315 | -792 | -259 | -386 | -540 | -1.704 | -3.279 | -2.505 | -3.807 | -4.410 |
| EBITDA | -1.015 | -1.495 | -2.276 | -42 | -179 | -534 | 68 | -413 | -107 | 26 | -148 | -1.708 | 609 | -2.249 |
| Depreciation & amort. | -2 | -18 | -5.492 | -15 | -6 | -177 | -177 | -177 | -349 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.017 | -1.512 | -7.768 | -57 | -184 | -711 | -109 | -590 | -456 | 26 | -148 | -1.708 | 609 | -2.249 |
| Net financials | -112 | -398 | -515 | -170 | -4 | -5 | -4 | -5 | -5 | -20 | -59 | -63 | -83 | -200 |
| Profit before tax | -1.129 | -1.910 | -8.284 | -227 | -189 | -716 | -114 | -595 | -461 | 6 | -208 | -1.772 | 525 | -2.449 |
| Tax | -316 | -414 | -194 | -115 | -46 | -124 | -0 | -0 | -0 | -0 | 5 | -0 | -0 | -0 |
| Net profit | -813 | -1.496 | -8.090 | -112 | -143 | -593 | -113 | -595 | -461 | 6 | -213 | -1.772 | 525 | -2.449 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.585 | 9.381 | 2.065 | 1.728 | 1.744 | 1.095 | 892 | 488 | 18 | 614 | 395 | 93 | 614 | 3.143 |
| Equity | 962 | 4.066 | -4.024 | 1.327 | 1.185 | 592 | 479 | -116 | -577 | -571 | -784 | -2.556 | -2.030 | 1.765 |
| Long-term debt | 2.168 | 1.900 | 5.517 | 200 | 200 | 200 | 200 | 0 | 0 | 500 | 500 | 818 | 500 | 0 |
| Short-term debt | 455 | 3.415 | 572 | 200 | 359 | 303 | 213 | 604 | 595 | 685 | 679 | 1.831 | 2.144 | 1.378 |
| Total debt | 2.623 | 5.315 | 6.089 | 400 | 559 | 503 | 413 | 604 | 595 | 1.185 | 1.179 | 2.649 | 2.644 | 1.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
HY Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YIN Consult ApS | Company | 50.0% | 50.0% | 2025 |
DEX Seglem ApS | Company | 15.0% | 15.0% | 2023 |
AARHUS UNIVERSITET | Company | 10.0% | 10.0% | 2015 |
TEKinton Consult ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Nicholas Egginton | Chief Executive Officer | 0 companies |
| Hao Yin | Chief Executive Officer | 0 companies |
| Helge Holm-Larsen | Chief Executive Officer | 0 companies |
| Flemming Bjørn Hansen | Chief Executive Officer | 0 companies |
| Erik Helge Stangerup | Chairman | 0 companies |
| John Ferguson Dascher | Chairman | 0 companies |
| Rasmus Høyrup Refshauge | Board of Directors | 0 companies |
| Kristian Strand | Board of Directors | 0 companies |
| Poul Arne Jensen | Board of Directors | 0 companies |
| Hans Henrik Ustvedt | Board of Directors | 0 companies |
| Philip Kjær | Board of Directors | 0 companies |
| Peter Smedegaard | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |