| Revenue | DKK -22,7M | +2% |
| EBITDA | DKK -28,6M | -12% |
| Net profit | DKK -21M | -10% |
| Total assets | DKK 66,7M | +12% |
| Equity | DKK 64,5M | +34% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | 68 | -829 | -654 | -1.633 | -3.958 | -1.945 | -4.730 | -3.413 | -4.433 | -6.358 | -22.300 | -22.698 |
| Staff expenses | -0 | -0 | -120 | -170 | -733 | -1.631 | -2.901 | -3.521 | -3.458 | -3.119 | -2.789 | -3.274 | -5.859 |
| EBITDA | -34 | 68 | -949 | -824 | -2.365 | -5.589 | -4.846 | -8.251 | -6.871 | -7.552 | -9.147 | -25.574 | -28.557 |
| Depreciation & amort. | -0 | -0 | -86 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | 68 | -1.035 | -824 | -2.365 | -5.589 | -4.846 | -8.251 | -6.871 | -7.552 | -9.147 | -25.574 | -28.557 |
| Net financials | 0 | -3 | -15 | -25 | -8 | -17 | 52 | -24 | -163 | 79 | 159 | 1.545 | 2.327 |
| Profit before tax | -34 | 66 | -1.050 | -849 | -2.373 | -5.606 | -4.795 | -8.275 | -7.033 | -7.474 | -8.988 | -24.029 | -26.230 |
| Tax | -0 | -0 | -37 | -79 | -516 | -1.227 | -827 | -1.424 | -1.643 | -1.569 | -2.183 | -4.910 | -5.224 |
| Net profit | -34 | 66 | -1.013 | -770 | -1.857 | -4.379 | -3.968 | -6.851 | -5.390 | -5.905 | -6.805 | -19.119 | -21.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93 | 181 | 1.112 | 3.645 | 10.172 | 14.193 | 56.506 | 51.106 | 44.763 | 38.461 | 70.168 | 59.345 | 66.702 |
| Equity | 52 | 118 | 906 | 3.533 | 9.855 | 13.660 | 55.141 | 48.290 | 42.900 | 36.995 | 67.385 | 48.266 | 64.456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111 | 290 | 290 | 290 | 290 | 319 |
| Short-term debt | 41 | 64 | 206 | 112 | 317 | 532 | 1.365 | 2.704 | 1.574 | 1.176 | 2.493 | 10.789 | 1.927 |
| Total debt | 41 | 64 | 206 | 112 | 317 | 532 | 1.365 | 2.815 | 1.863 | 1.466 | 2.783 | 11.078 | 2.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2012 | — | — |
UA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONCOMAL ApS | Company | 90.0% | 90.0% | 2013 |
Københavns Universitet | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ali El-Salanti | Management | 0 companies |
| Ulf Andreas Linderoth Norlin | Management | 0 companies |
| Peter Schröcksnadel | Board of Directors | 0 companies |
| Poul Henrik Bredahl Sørensen | Board of Directors | 0 companies |
| Mads Daugaard | Chairman | 0 companies |
| Josef Rainer | Board of Directors | 0 companies |
| Silviya Stoykova | Board of Directors | 0 companies |
| Thor Grundtvig Theander | Board of Directors | 0 companies |
| Mai-Britt Zocca | Board of Directors | 0 companies |
| Tanja Rainer | Board of Directors | 0 companies |