| Revenue | DKK -2,2M | -26% |
| EBITDA | DKK -5M | +17% |
| Net profit | DKK -5,5M | +5% |
| Total assets | DKK 1,2M | -32% |
| Equity | DKK -7,4M | -302% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | -959 | 178 | -416 | -527 | -642 | 532 | -4.752 | -3.038 | -3.510 | -3.418 | -3.047 | -2.242 |
| Staff expenses | -0 | -651 | -598 | -239 | -1.041 | -531 | -1.622 | -3.304 | -3.026 | -2.605 | -2.924 | -2.960 | -2.730 |
| EBITDA | -40 | -1.609 | -421 | -656 | -1.567 | -1.172 | -1.091 | -8.056 | -6.064 | -6.115 | -6.342 | -6.007 | -4.972 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -40 | -1.609 | -421 | -656 | -1.567 | -1.172 | -1.091 | -8.056 | -6.064 | -6.115 | -6.342 | -6.007 | -4.972 |
| Net financials | 0 | -53 | 1 | -7 | -0 | -842 | -30 | -114 | -60 | -1.768 | 7 | -119 | -570 |
| Profit before tax | -40 | -1.662 | -420 | -663 | -1.567 | -2.014 | -1.121 | -8.170 | -6.125 | -7.883 | -6.335 | -6.126 | -5.542 |
| Tax | -10 | -225 | -193 | -187 | -344 | -443 | -246 | -1.799 | -152 | -289 | -913 | -292 | -0 |
| Net profit | -30 | -1.437 | -227 | -476 | -1.223 | -1.572 | -875 | -6.371 | -5.973 | -7.594 | -5.423 | -5.834 | -5.542 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58 | 790 | 7.319 | 15.272 | 16.079 | 17.364 | 24.259 | 26.275 | 8.751 | 9.271 | 6.182 | 1.728 | 1.178 |
| Equity | 50 | -1.295 | -587 | -703 | -326 | 12.640 | 18.079 | 18.752 | 8.021 | 6.427 | 4.000 | -1.834 | -7.376 |
| Long-term debt | 0 | 1.745 | 6.610 | 10.396 | 11.707 | 0 | 0 | 60 | 173 | 175 | 179 | 2.158 | 7.048 |
| Short-term debt | 8 | 340 | 496 | 4.406 | 3.057 | 3.249 | 3.855 | 5.748 | 558 | 2.669 | 2.003 | 1.404 | 1.507 |
| Total debt | 8 | 2.085 | 7.106 | 14.802 | 14.765 | 3.249 | 3.855 | 5.808 | 730 | 2.845 | 2.182 | 3.562 | 8.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 33.3% | 33.3% | 2019 |
MK VENTURES ApS | Company | 25.0% | 25.0% | 2020 |
FT TRACKMAN HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
VIRKSOMHEDSPARTNER ApS | Company | 10.0% | 10.0% | 2020 |
ARDAL HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 0.0% | 2015 |
SKJØDT MANAGEMENT ApS | Company | 5.0% | 5.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 33.3% | 33.3% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2016 |
inQvation ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Ernst Ipsen | Chief Executive Officer | 0 companies |
| Jesper Bilde | Chief Executive Officer | 0 companies |
| Jørn Hamdorf | Chief Executive Officer | 0 companies |
| Helle Thambo | Chief Executive Officer | 0 companies |
| Kurt Skjødt Jensen | Chief Executive Officer | 0 companies |
| Peter Ladefoged | Chief Executive Officer | 0 companies |
| Jesper Harbo Jarmann | Chief Executive Officer | 0 companies |
| Martin Dal Stenfeldt | Board of Directors | 0 companies |
| Thomas Ryge Mikkelsen | Board of Directors | 0 companies |
| Mads Spangaard Rasmussen | Board of Directors | 0 companies |
| Martin Ettrup Hansen | Board of Directors | 0 companies |
| Sune Erik Leisner | Board of Directors | 0 companies |
| Morten Albrechtsen | Chairman | 0 companies |
| Fredrik Tuxen | Board of Directors | 0 companies |
| Henrik Michael Larsen | Board of Directors | 0 companies |
| Peter Boman Samuelsen | Board of Directors | 0 companies |
| Lene Gerlach | Board of Directors | 0 companies |
| Christian Ellegaard | Board of Directors | 0 companies |
| Kristina Jensen | Board of Directors | 0 companies |
| Sebastian Eldrup-Jørgensen | Board of Directors | 0 companies |
| Keld Aage Søndergaard | Chairman | 0 companies |
| Henning Nørgaard Klausen | Chairman | 0 companies |
| Morten Kold Mikkelsen | Board of Directors | 0 companies |