| Revenue | DKK 1,7M | -35% |
| EBITDA | DKK 97K | -48% |
| Net profit | DKK -8K | -107% |
| Total assets | DKK 2M | +7% |
| Equity | DKK 1,3M | -1% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -294 | 534 | 3.942 | 3.200 | 2.552 | 1.852 | 1.107 | 5.992 | 3.266 | 3.181 | 4.071 | 2.666 | 1.726 |
| Staff expenses | -131 | -1.143 | -1.876 | -1.591 | -1.841 | -2.057 | -2.503 | -2.297 | -3.131 | -3.004 | -3.861 | -2.457 | -1.629 |
| EBITDA | -424 | -609 | 2.065 | 1.609 | 712 | -205 | -1.396 | 3.695 | 135 | 177 | 210 | 186 | 97 |
| Depreciation & amort. | 7 | 6 | 557 | 761 | 1.188 | -1.698 | -1.684 | -2.099 | -0 | -0 | -0 | -0 | -41 |
| EBIT | -431 | -616 | 1.508 | 849 | -476 | -1.903 | -3.080 | 1.597 | 135 | 177 | 210 | 186 | 56 |
| Net financials | -92 | -241 | -301 | -334 | -382 | 3.751 | -118 | -213 | -40 | -38 | -57 | -34 | -30 |
| Profit before tax | -523 | -856 | 1.207 | 515 | -858 | 1.848 | -3.199 | 1.384 | 95 | 139 | 153 | 152 | 27 |
| Tax | -127 | -282 | 270 | 92 | -176 | -537 | -557 | 222 | 39 | 33 | 34 | 34 | 35 |
| Net profit | -396 | -574 | 937 | 423 | -682 | 2.385 | -2.642 | 1.162 | 56 | 106 | 119 | 118 | -8 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.262 | 4.375 | 6.197 | 6.925 | 6.964 | 5.746 | 7.564 | 2.754 | 1.785 | 1.849 | 2.029 | 1.901 | 2.026 |
| Equity | -316 | -637 | 305 | 728 | 46 | 2.430 | -212 | 950 | 1.007 | 1.112 | 1.232 | 1.350 | 1.342 |
| Long-term debt | 2.014 | 3.884 | 2.614 | 1.491 | 4.499 | 1.283 | 5.359 | 187 | 297 | 306 | 307 | 317 | 338 |
| Short-term debt | 172 | 604 | 2.483 | 3.417 | 1.113 | 1.107 | 1.423 | 1.617 | 481 | 431 | 490 | 235 | 336 |
| Total debt | 2.185 | 4.488 | 5.097 | 4.908 | 5.612 | 2.391 | 6.782 | 1.804 | 778 | 737 | 797 | 552 | 673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2013 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jean-Pierre Wildschut | Chief Executive Officer | 0 companies |
| Lars Dybdahl Nielsen | Chief Executive Officer | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Niels Buus | Chairman | 0 companies |
| Lene Gerlach | Board of Directors | 0 companies |
| Lars Hylling Axelsson | Board of Directors | 0 companies |