| Revenue | DKK 32K | -502% |
| EBITDA | DKK 32K | +502% |
| Net profit | DKK -14K | +73% |
| Total assets | DKK 117K | -40% |
| Equity | DKK -723K | -2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.574 | -1.596 | -2.414 | -1.019 | 115 | -352 | 19 | 43 | -27 | -20 | -8 | 32 |
| Staff expenses | -632 | -1.327 | -972 | -657 | -441 | -210 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.206 | -2.923 | -3.386 | -1.677 | -326 | -562 | 19 | 43 | -27 | -20 | -8 | 32 |
| Depreciation & amort. | -27 | -25 | -25 | -25 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.233 | -2.948 | -3.411 | -1.702 | -349 | -562 | 19 | 43 | -27 | -20 | -8 | 32 |
| Net financials | -177 | -191 | -252 | -24 | -96 | -25 | -30 | -36 | -39 | -40 | -43 | -46 |
| Profit before tax | -3.410 | -3.140 | -3.663 | -1.726 | -445 | -586 | -11 | 7 | -66 | -60 | -51 | -14 |
| Tax | -0 | -0 | -627 | -32 | -32 | 32 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.410 | -3.140 | -3.036 | -1.694 | -414 | -618 | -11 | 7 | -66 | -60 | -51 | -14 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 850 | 3.235 | 1.620 | 1.765 | 716 | 194 | 181 | 203 | 205 | 195 | 195 | 117 |
| Equity | -2.485 | -625 | 1.030 | -664 | 238 | -530 | -541 | -534 | -599 | -659 | -710 | -723 |
| Long-term debt | 3.227 | 3.410 | 212 | 1.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 450 | 378 | 948 | 479 | 724 | 721 | 736 | 804 | 854 | 905 | 840 |
| Total debt | 3.335 | 3.860 | 590 | 2.429 | 479 | 724 | 721 | 736 | 804 | 854 | 905 | 840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JW Management | Management | 2012 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TSM-KONSULENTEN ApS | Company | 15.0% | 15.0% | 2018 |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2017 |
LIMOVI ApS | Company | 15.0% | 15.0% | 2017 |
MR INV 3 ApS | Company | 5.0% | 5.0% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
2bak ApS | Company | 5.0% | 5.0% | 2021 |
HEART2START ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 20.0% | 20.0% | 2015 | |
SYDDANSK INNOVATION ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Kim Gercke Malmdorf | Chief Executive Officer | 0 companies |
| Jan Waage | Management | 0 companies |
| Lennart Michael Funch | Chief Executive Officer | 0 companies |
| Catharina Ratzer | Board of Directors | 0 companies |
| Søren Georg Jensen | Chairman | 0 companies |
| Charlotte Kjærgaard | Board of Directors | 0 companies |