| Revenue | DKK -471K | -79% |
| EBITDA | DKK -3,2M | +54% |
| Net profit | DKK -6,8M | +26% |
| Total assets | DKK 6,3M | +2% |
| Equity | DKK -13,9M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -682 | -864 | -491 | -1.438 | -1.654 | -582 | -2.637 | -1.494 | -2.553 | -5.273 | -10.247 | -2.241 | -471 |
| Staff expenses | -1.156 | -951 | -579 | -1.267 | -1.749 | -2.027 | -2.525 | -2.670 | -2.561 | -5.575 | -6.452 | -4.642 | -2.705 |
| EBITDA | -1.838 | -1.816 | -1.070 | -2.706 | -3.403 | -2.608 | -5.162 | -4.164 | -5.114 | -10.848 | -16.698 | -6.883 | -3.176 |
| Depreciation & amort. | -37 | -25 | -67 | -21 | -171 | -2.134 | -9.350 | 2.743 | -734 | -1.012 | -496 | -648 | -750 |
| EBIT | -1.876 | -1.841 | -1.137 | -2.727 | -3.573 | -4.742 | -14.512 | -6.907 | -5.848 | -11.860 | -17.195 | -7.531 | -3.926 |
| Net financials | -55 | -216 | -133 | -338 | -252 | -360 | -985 | 3.088 | -61 | -240 | -532 | -1.866 | -2.960 |
| Profit before tax | -1.931 | -2.057 | -1.271 | -3.065 | -3.826 | -5.102 | -15.497 | -3.819 | -5.909 | -12.101 | -17.726 | -9.398 | -6.886 |
| Tax | -0 | -317 | -781 | -702 | -840 | -869 | -379 | -440 | -707 | -297 | -352 | -240 | -117 |
| Net profit | -1.931 | -1.740 | -490 | -2.362 | -2.986 | -4.232 | -15.118 | -3.379 | -5.202 | -11.804 | -17.374 | -9.157 | -6.769 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153 | 5.657 | 8.797 | 11.193 | 13.261 | 14.122 | 3.577 | 10.016 | 7.015 | 7.049 | 6.958 | 6.208 | 6.344 |
| Equity | -1.038 | 121 | 1.306 | 2.793 | 4.507 | 4.525 | -10.593 | 7.579 | 5.316 | -298 | -6.364 | -15.522 | -13.920 |
| Long-term debt | 1.117 | 5.280 | 5.659 | 7.364 | 7.992 | 2.711 | 6.519 | 0 | 101 | 5.502 | 11.948 | 17.707 | 17.915 |
| Short-term debt | 75 | 255 | 1.182 | 615 | 715 | 6.885 | 7.652 | 2.437 | 1.597 | 1.845 | 1.374 | 4.023 | 2.350 |
| Total debt | 1.192 | 5.535 | 6.841 | 7.980 | 8.707 | 9.597 | 14.170 | 2.437 | 1.699 | 7.347 | 13.323 | 21.730 | 20.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2015 | — | — |
LC Management | Management | 2017 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Investo Capital I K/S | Company | 33.3% | 33.3% | 2021 |
| Individual | 10.0% | 10.0% | 2024 | |
BEVICA INNOVATION A/S | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
JAMILA AHDIDAN HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
Xerious Holding ApS | Company | 5.0% | 5.0% | 2021 |
BAK COMPANY HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
Insero Horsens | Company | 66.7% | 66.7% | 2017 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2017 |
LITMUS ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Kattenhøj | Management | 0 companies |
| Lisbeth Christensen | Management | 0 companies |
| Daniel Schougaard Langhoff | Chief Executive Officer | 0 companies |
| Mads Fiig | Chief Executive Officer | 0 companies |
| Jens Hansson | Board of Directors | 0 companies |
| Torben Svanberg | Board of Directors | 0 companies |
| Thomas Henderson Mount | Board of Directors | 0 companies |
| Søren Georg Jensen | Chairman | 0 companies |
| Timothy Tankosic | Board of Directors | 0 companies |
| Peter Thor Munck Birkmand | Chairman | 0 companies |
| Morten Dahl Iversen | Chairman | 0 companies |
| Arne Roland Leonard Norberg | Board of Directors | 0 companies |
| John Ferguson Dascher | Board of Directors | 0 companies |
| Henrik Bak | Board of Directors | 0 companies |
| Peter Dahlgren | Board of Directors | 0 companies |
| Jan Schouenborg Dombernowsky | Board of Directors | 0 companies |
| Søren Munk | Board of Directors | 0 companies |
| Carsten Trads | Board of Directors | 0 companies |
| Jamila Ahdidan | Chairman | 0 companies |