| Revenue | DKK -82K | -96% |
| EBITDA | DKK -523K | +81% |
| Net profit | DKK -464K | +85% |
| Total assets | DKK 158K | -73% |
| Equity | DKK -2,9M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -620 | -1.155 | -332 | -139 | 175 | 114 | 27 | 512 | 4.656 | -2.026 | -82 |
| Staff expenses | -427 | -226 | -85 | -328 | -396 | -417 | -554 | -670 | -970 | -788 | -441 |
| EBITDA | -1.046 | -1.381 | -416 | -467 | -222 | -303 | -527 | -158 | 3.686 | -2.813 | -523 |
| Depreciation & amort. | -116 | -116 | -116 | -116 | -29 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.162 | -1.497 | -532 | -583 | -251 | -303 | -527 | -158 | 3.686 | -2.813 | -523 |
| Net financials | -189 | -416 | -557 | -567 | -314 | -425 | -502 | -615 | -759 | -171 | -148 |
| Profit before tax | -1.351 | -1.913 | -1.089 | -1.150 | -565 | -728 | -1.029 | -773 | 2.927 | -2.984 | -671 |
| Tax | -0 | -0 | -481 | -69 | 205 | -43 | -37 | -105 | -116 | 195 | -207 |
| Net profit | -1.351 | -1.913 | -608 | -1.081 | -769 | -685 | -992 | -667 | 3.043 | -3.179 | -464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 713 | 433 | 643 | 656 | 419 | 378 | 932 | 1.685 | 3.379 | 578 | 158 |
| Equity | -1.148 | -3.061 | -3.669 | -1.459 | -2.083 | -2.769 | -2.859 | -3.527 | 740 | -2.439 | -2.903 |
| Long-term debt | 1.782 | 3.171 | 3.712 | 1.693 | 2.337 | 3.009 | 3.655 | 5.138 | 2.484 | 2.614 | 2.735 |
| Short-term debt | 80 | 323 | 601 | 423 | 165 | 137 | 137 | 74 | 155 | 402 | 325 |
| Total debt | 1.862 | 3.494 | 4.313 | 2.115 | 2.502 | 3.146 | 3.792 | 5.212 | 2.639 | 3.016 | 3.061 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
GN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2015 |
| Individual | 5.0% | 5.0% | 2018 | |
FJW HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
SDL TØNDER ApS | Company | 25.0% | 25.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2017 |
Aktieselskabet af 31.03.2009 | Company | 50.0% | 50.0% | 2017 |
WARNING SYSTEMS HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
10 ÅRSSOLSKIN ApS | Company | 25.0% | 25.0% | 2021 |
I-RB ApS | Company | 33.3% | 33.3% | 2018 |
SYDDANSK INNOVATION ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Madsen | Chief Executive Officer | 0 companies |
| Gert Nielsen | Chief Executive Officer | 0 companies |
| Ole Mørk Lauridsen | Chief Executive Officer | 0 companies |
| Steen Folmer Pedersen | Board of Directors | 0 companies |
| Kirsten Winther | Chairman | 0 companies |
| Dennis Brian Westergaard | Chairman | 0 companies |
| Thomas Jensen | Board of Directors | 0 companies |
| Frank Waller | Chairman | 0 companies |
| Gustaf Iuel-Brockdorff | Chairman | 0 companies |
| Anne Sophie Winther Hansen | Chairman | 0 companies |
| Erik Thaysen | Chairman | 0 companies |
| Peter Eric Mathies | Board of Directors | 0 companies |