| Revenue | DKK -130K | -69% |
| EBITDA | DKK -130K | +78% |
| Net profit | DKK -1M | -97% |
| Total assets | DKK 310K | -83% |
| Equity | DKK -1,4M | -307% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -929 | 44 | 168 | 318 | 955 | 479 | 500 | -106 | -423 | -130 |
| Staff expenses | -1.779 | -745 | -858 | -908 | -490 | -417 | -245 | -123 | -160 | -0 |
| EBITDA | -2.708 | -701 | -690 | -590 | 464 | 62 | -22 | -229 | -582 | -130 |
| Depreciation & amort. | -22 | -15 | -15 | -15 | -84 | -124 | -119 | -50 | -81 | -864 |
| EBIT | -2.730 | -716 | -705 | -605 | 380 | -62 | -140 | -279 | -663 | -995 |
| Net financials | -438 | -260 | -313 | -12 | -6 | 2 | -0 | -24 | -27 | -53 |
| Profit before tax | -3.168 | -977 | -1.018 | -616 | 374 | -60 | -141 | -303 | -690 | -1.048 |
| Tax | -0 | -0 | -606 | -1 | 45 | -42 | 38 | -50 | -157 | -0 |
| Net profit | -3.168 | -977 | -412 | -616 | 329 | -18 | -179 | -253 | -533 | -1.048 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 307 | 75 | 474 | 100 | 435 | 346 | 190 | 845 | 1.806 | 310 |
| Equity | -2.837 | -3.814 | -4.226 | -4.841 | 242 | 223 | 45 | 192 | -341 | -1.389 |
| Long-term debt | 3.065 | 3.721 | 4.376 | 4.754 | 0 | 0 | 0 | 600 | 1.224 | 1.283 |
| Short-term debt | 80 | 168 | 324 | 187 | 148 | 120 | 132 | 53 | 923 | 416 |
| Total debt | 3.144 | 3.889 | 4.700 | 4.941 | 148 | 120 | 132 | 653 | 2.147 | 1.699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2012 | — | — |
CB Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Learning Lab ApS | Company | 100.0% | 100.0% | 2020 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2016 |
NINJATECH HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2017 |
AKIWI ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Stephan Kirkeskov Pedersen | Management | 0 companies |
| Christian Bendik Elmer | Unofficial title | 0 companies |
| Brian Ploug Gjerstrup | Chairman | 0 companies |
| Jens Christian Haugaard | Board of Directors | 0 companies |
| Jørgen Bak Grove-Rasmussen | Board of Directors | 0 companies |
| Jakob Dyrbye | Chairman | 0 companies |
| Gustaf Iuel-Brockdorff | Chairman | 0 companies |
| Morten Stærdahl Andersen | Board of Directors | 0 companies |
| Anne Sophie Winther Hansen | Board of Directors | 0 companies |
| Peter Smedegaard | Board of Directors | 0 companies |