| Revenue | — | — |
| EBITDA | DKK -17K | -4% |
| Net profit | DKK 45K | -57% |
| Total assets | DKK 4,1M | +2% |
| Equity | DKK 4,1M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 0 | 0 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -12 | -14 | -13 | -13 | -15 | -130 | -57 | -15 | -15 | -14 | -28 | -17 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -12 | -14 | -13 | -13 | -15 | -130 | -57 | -15 | -15 | -14 | -28 | -17 | -17 |
| Net financials | -0 | -1 | 0 | -2 | -3 | -3 | 1.786 | -26 | -21 | -19 | 1 | 106 | 122 | 64 |
| Profit before tax | -10 | -13 | -14 | -15 | -16 | -18 | 1.656 | -83 | -36 | -34 | -13 | 78 | 105 | 47 |
| Tax | -3 | -3 | -3 | -4 | -3 | 4 | -0 | -116 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | -8 | -10 | -10 | -12 | -13 | -22 | 1.656 | 33 | -36 | -34 | -13 | 78 | 105 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.286 | 2.288 | 2.278 | 2.266 | 2.253 | 2.233 | 4.004 | 3.936 | 3.887 | 3.853 | 3.841 | 3.932 | 4.026 | 4.088 |
| Equity | 2.286 | 2.276 | 2.266 | 2.254 | 2.241 | 2.218 | 3.875 | 3.908 | 3.872 | 3.838 | 3.826 | 3.904 | 4.009 | 4.054 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 13 | 13 | 13 | 13 | 15 | 130 | 29 | 15 | 15 | 15 | 29 | 17 | 34 |
| Total debt | 0 | 13 | 13 | 13 | 13 | 15 | 130 | 29 | 15 | 15 | 15 | 29 | 17 | 34 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2011 | — | — |
HJ Management | Management | 2018 | — | — |
OL Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAVARIAN NORDIC A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Henrik Juuel | Management | 0 companies |
| Ole Larsen | Management | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Christian Boje Vilstrup | Board of Directors | 0 companies |
| Morten Max Rasmussen | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Anders Hedegaard | Chairman | 0 companies |
| Paul John Chaplin | Chairman | 0 companies |