| Revenue | DKK 1,1M | -76% |
| EBITDA | DKK -4,3M | -116% |
| Net profit | DKK -20,9M | -30% |
| Total assets | DKK 40,1M | -6% |
| Equity | DKK -233,3M | -10% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.390 | 32.115 | 34.658 | 22.188 | 42.970 | 21.899 | 12.032 | 14.196 | 8.344 | 4.675 | 1.122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28.276 | -29.992 | -44.999 | -80.235 | -64.117 | -86.550 | -390 | 4.778 | -1.504 | -2.005 | -4.340 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28.276 | -29.992 | -44.999 | -80.235 | -64.117 | -86.550 | -390 | 4.778 | -1.504 | -2.005 | -4.340 |
| Net financials | -3.194 | -3.404 | -4.034 | -2.657 | -4.501 | -5.343 | -7.652 | -6.773 | -9.203 | -15.819 | -18.217 |
| Profit before tax | -31.470 | -33.396 | -49.033 | -82.892 | -68.618 | -91.893 | -8.042 | -1.995 | -10.708 | -17.824 | -22.557 |
| Tax | -5.793 | -5.828 | -5.500 | -5.500 | -5.500 | -5.496 | -0 | -0 | -221 | -1.679 | -1.621 |
| Net profit | -25.677 | -27.568 | -43.533 | -77.392 | -63.118 | -86.397 | -8.042 | -1.995 | -10.487 | -16.145 | -20.936 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96.341 | 112.419 | 116.281 | 77.449 | 86.222 | 58.870 | 42.304 | 45.740 | 44.166 | 42.680 | 40.134 |
| Equity | 36.204 | 37.916 | 39.008 | -38.384 | -101.502 | -175.716 | -183.759 | -185.754 | -196.241 | -212.386 | -233.322 |
| Long-term debt | 0 | 57.635 | 0 | 98.694 | 168.595 | 215.073 | 220.341 | 229.819 | 238.229 | 2.326 | 0 |
| Short-term debt | 57.473 | 13.243 | 72.900 | 12.823 | 13.181 | 16.006 | 5.722 | 1.676 | 2.178 | 252.740 | 273.456 |
| Total debt | 57.473 | 70.878 | 72.900 | 111.517 | 181.776 | 231.079 | 226.063 | 231.494 | 240.407 | 255.066 | 273.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Unofficial title | Unofficial title | 2026 | — | — |
UB Management | Management | 2012 | — | — |
FP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TM Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
NORDEA-FONDEN | Company | 5.0% | 5.0% | 2016 |
SEED CAPITAL DENMARK K/S | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Spangbo Christiansen | Unofficial title | 0 companies |
| Ulla Brockenhuus-Schack | Management | 0 companies |
| Fabien Philippe Milanesi | Chief Executive Officer | 0 companies |
| Annika Irene Isaksson | Chief Executive Officer | 0 companies |
| Lars Tinggaard Johannesen | Chief Executive Officer | 0 companies |
| Troels Mørch Tuxen | Founder | 0 companies |
| Thomas Zdenek Hanak | Chairman | 0 companies |
| Jean-Pierre Schmitt | Chairman | 0 companies |
| Nicolas Franc de Ferrière | Chairman | 0 companies |
| Jean Marc Hannequin | Chairman | 0 companies |
| Christophe Joseph Schmitt | Chairman | 0 companies |
| Yves Maria Dumoulin | Board of Directors | 0 companies |
| Peter Terry Ward | Chairman | 0 companies |
| Leila Monteiro | Board of Directors | 0 companies |
| Christophe Bouly | Chairman | 0 companies |
| Matthieu Bruno Jean Dallemagne | Board of Directors | 0 companies |
| Philippe Alain Jean-Pierre Vienney | Board of Directors | 0 companies |
| Markus Bernhard Justus | Chairman | 0 companies |