| Revenue | DKK -206K | -60% |
| EBITDA | DKK -2,2M | +8% |
| Net profit | DKK -11M | +41% |
| Total assets | DKK 7,5M | +2839% |
| Equity | DKK -5,5M | +75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -140 | -118 | — | -339 | 395 | -2.222 | -1.714 | 281 | 446 | -1.529 | -520 | -206 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -501 | -990 | -831 | -670 | -1.904 | -2.001 | -1.938 | -2.044 |
| EBITDA | -2 | -140 | -118 | -171 | -339 | -2.817 | -3.212 | -2.545 | -2.610 | -1.458 | -3.531 | -2.457 | -2.250 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -140 | -118 | -171 | -339 | -2.817 | -3.212 | -2.545 | -2.610 | -1.458 | -3.531 | -2.457 | -2.250 |
| Net financials | -43 | 192 | 720 | 1.660 | 2.739 | -10.755 | -20.104 | -10.706 | -8.301 | -5.621 | 1.087 | -16.211 | -8.765 |
| Profit before tax | -45 | 51 | 602 | 1.490 | 2.400 | -13.572 | -23.316 | -13.251 | -10.911 | -7.079 | -2.444 | -18.669 | -11.015 |
| Tax | -11 | 13 | 147 | 350 | 528 | -637 | 1.796 | 63 | 106 | 296 | 282 | -0 | -0 |
| Net profit | -34 | 39 | 454 | 1.140 | 1.872 | -12.935 | -25.113 | -13.314 | -11.018 | -7.375 | -2.726 | -18.669 | -11.015 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.132 | 23.714 | 25.912 | 42.136 | 48.528 | 6.792 | 6.213 | 2.396 | 7.886 | 1.458 | 1.390 | 257 | 7.546 |
| Equity | 279 | 23.243 | 25.697 | 41.584 | 47.465 | 6.656 | -1.978 | -7.730 | -3.880 | -11.500 | -5.039 | -22.033 | -5.463 |
| Long-term debt | 10.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 471 | 215 | 552 | 1.062 | 136 | 1.325 | 810 | 1.386 | 2.905 | 3.939 | 16.429 | 13.009 |
| Total debt | 10.853 | 471 | 215 | 552 | 1.062 | 136 | 1.325 | 810 | 1.386 | 2.905 | 3.939 | 16.429 | 13.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GJ Founder | Founder | 2011 | — | — |
DG Founder | Founder | 2011 | — | — |
BG Founder | Founder | 2011 | — | — |
DW Management | Management | 2025 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
ICP Management ApS | Company | 5.0% | 5.0% | 2024 |
ICP Medic ApS | Company | 5.0% | 5.0% | 2024 |
EXACT PE I A/S | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
CHRISPA ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Brødsgaard | Chief Executive Officer | 0 companies |
| Gregers Juul-Pedersen | Founder | 0 companies |
| Daniel Gilpin Lister | Founder | 0 companies |
| Bent Goltermann | Founder | 0 companies |
| Dean Wilkinson | Management | 0 companies |
| Søren Hager | Chief Executive Officer | 0 companies |
| Martin Nymark Hansen | Chairman | 0 companies |
| David Martin Hollidge | Board of Directors | 0 companies |
| Steen Jakobsen | Board of Directors | 0 companies |
| Keld Friis | Board of Directors | 0 companies |
| Simon Lees-Buckley Byrne | Chairman | 0 companies |
| Alex Rodenberg | Board of Directors | 0 companies |
| Mads Pauli Ringkjøbing-Christiansen | Board of Directors | 0 companies |
| Mette Christina Hjørne | Board of Directors | 0 companies |
| Finn Schulz | Board of Directors | 0 companies |
| Ana Claudia Lister | Board of Directors | 0 companies |