| Revenue | DKK 4,7M | +34% |
| EBITDA | DKK -1,2M | +5% |
| Net profit | DKK -3,2M | -23% |
| Total assets | DKK 17M | +28% |
| Equity | DKK 14,6M | +34% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -77 | 1.465 | 2.398 | 3.787 | 797 | 2.267 | 642 | 35 | -2.269 | 1.696 | -860 | 3.488 | 4.676 |
| Staff expenses | -0 | -196 | -1.597 | -2.436 | -2.646 | -573 | -349 | -361 | -512 | -225 | -2.666 | -4.171 | -4.747 | -5.870 |
| EBITDA | -67 | -273 | -132 | -39 | 1.141 | 224 | 1.918 | 281 | -477 | -2.493 | -971 | -5.031 | -1.260 | -1.194 |
| Depreciation & amort. | -0 | 6 | 148 | 446 | 816 | 1.253 | 1.767 | -2.040 | -2.106 | -1.973 | -1.884 | -1.865 | -2.221 | -2.684 |
| EBIT | -67 | -279 | -280 | -484 | 325 | -1.029 | 152 | -1.759 | -2.583 | -4.466 | -2.855 | -6.895 | -3.481 | -3.877 |
| Net financials | 0 | -6 | -63 | -228 | -405 | -582 | -714 | -716 | -432 | -193 | -151 | -319 | -25 | -353 |
| Profit before tax | -67 | -285 | -343 | -712 | -80 | -1.611 | -562 | -2.476 | -3.015 | -4.660 | -3.006 | -6.576 | -3.457 | -4.230 |
| Tax | -17 | -65 | -93 | -225 | -17 | -355 | -129 | -550 | -750 | -1.144 | -827 | -1.513 | -832 | -1.012 |
| Net profit | -50 | -220 | -250 | -487 | -63 | -1.257 | -433 | -1.925 | -2.265 | -3.516 | -2.179 | -5.063 | -2.624 | -3.218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 205 | 1.546 | 3.119 | 5.102 | 6.744 | 8.142 | 8.352 | 7.005 | 6.927 | 7.057 | 7.876 | 12.159 | 13.332 | 17.010 |
| Equity | 174 | -46 | -296 | -748 | -811 | -2.068 | -2.501 | -4.426 | -4.230 | 4.594 | 4.692 | 9.383 | 10.883 | 14.586 |
| Long-term debt | 0 | 106 | 2.136 | 4.360 | 6.147 | 8.713 | 9.412 | 9.680 | 10.330 | 1.473 | 1.800 | 447 | 447 | 447 |
| Short-term debt | 17 | 1.339 | 901 | 877 | 472 | 341 | 250 | 731 | 270 | 990 | 1.384 | 2.329 | 2.002 | 1.978 |
| Total debt | 17 | 1.445 | 3.037 | 5.237 | 6.619 | 9.054 | 9.662 | 10.411 | 10.599 | 2.463 | 3.184 | 2.776 | 2.449 | 2.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MV Management | Management | 2025 | — | — |
FH Founder | Founder | 2011 | — | — |
JH Founder | Founder | 2011 | — | — |
MM Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2015 |
| Individual | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Robin Brandt | Chief Executive Officer | 0 companies |
| Morten Videbæk Pedersen | Management | 0 companies |
| Frank Hanns Paul Fitzek | Founder | 0 companies |
| Janus Heide | Founder | 0 companies |
| Muriel Medard | Founder | 0 companies |
| Giustino de Sanctis | Chairman | 0 companies |
| Salvatore Metrangolo | Board of Directors | 0 companies |
| Jakob Stoustrup | Board of Directors | 0 companies |
| Tanja Frifeldt | Chairman | 0 companies |
| Gianmarco Tasca | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Per Hartmann Christensen | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Børge Lindberg | Board of Directors | 0 companies |