| Revenue | DKK 801K | +65% |
| EBITDA | DKK -563K | +95% |
| Net profit | DKK -612K | -103% |
| Total assets | DKK 1,6M | -73% |
| Equity | DKK 1,4M | -24% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.142 | -2.738 | — | -2.443 | -4.530 | 196 | 394 | 111 | 688 | 737 | 484 | 801 |
| Staff expenses | -1.178 | -1.444 | -3.022 | -4.125 | -5.554 | -4.702 | -7.120 | -7.994 | -10.561 | -11.516 | -0 | -0 |
| EBITDA | -2.320 | -4.183 | -7.719 | -6.568 | -10.083 | -8.313 | -11.675 | -11.838 | -17.011 | -21.861 | -10.831 | -563 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -42 | -211 | -212 | -224 | -229 | -0 | -0 |
| EBIT | -2.320 | -4.183 | -7.719 | -6.568 | -10.083 | -8.355 | -11.886 | -12.051 | -17.236 | -22.091 | -10.831 | -563 |
| Net financials | -0 | -59 | -436 | -1.096 | -1.699 | -1.808 | -1.664 | -755 | -1.533 | -2.045 | 27.615 | -49 |
| Profit before tax | -2.320 | -4.242 | -8.155 | -7.665 | -11.783 | -10.163 | -13.551 | -12.805 | -18.769 | -24.136 | 16.784 | -612 |
| Tax | -469 | -1.048 | -986 | -1.238 | -1.409 | -1.116 | -1.842 | -1.690 | -2.747 | -3.916 | -895 | -0 |
| Net profit | -1.851 | -3.194 | -7.169 | -6.427 | -10.374 | -9.047 | -11.709 | -11.115 | -16.022 | -20.220 | 17.679 | -612 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.427 | 4.732 | 2.774 | 5.148 | 3.965 | 11.648 | 22.522 | 48.458 | 32.960 | 12.504 | 5.938 | 1.594 |
| Equity | 2.689 | 1.495 | -3.624 | -8.420 | -13.791 | -7.067 | 12.963 | 18.183 | 2.162 | -18.059 | 1.806 | 1.365 |
| Long-term debt | 0 | 2.060 | 4.442 | 12.911 | 16.591 | 16.994 | 7.252 | 27.973 | 27.662 | 27.765 | 0 | 0 |
| Short-term debt | 738 | 1.177 | 1.956 | 658 | 1.165 | 1.721 | 2.307 | 2.301 | 3.136 | 2.798 | 4.132 | 229 |
| Total debt | 738 | 3.237 | 6.398 | 13.568 | 17.756 | 18.715 | 9.558 | 30.274 | 30.798 | 30.563 | 4.132 | 229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MC Management | Management | 2023 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2015 |
WEXOTEC ApS | Company | 5.0% | 5.0% | 2019 |
N. P. LOUIS-HANSEN ApS | Company | 10.0% | 10.0% | 2019 |
PreSeed Ventures A/S | Company | 5.0% | 5.0% | 2017 |
TLA-HOLDING 2010 ApS | Company | 5.0% | 5.0% | 2019 |
MICOCOU Invest ApS | Company | 15.0% | 15.0% | 2017 |
MICOCOU HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Albrechtsen | Chief Executive Officer | 0 companies |
| Michael Charles Sutter | Management | 0 companies |
| Michael Todd Galbus | Chief Executive Officer | 0 companies |
| Michael Singh Sandhu | Board of Directors | 0 companies |
| Samuel Dee Jones | Board of Directors | 0 companies |
| Brian Holch Kristensen | Board of Directors | 0 companies |
| Jon Ingi Benediktsson | Board of Directors | 0 companies |
| Jesper Boysen | Board of Directors | 0 companies |
| Gordon McVie | Board of Directors | 0 companies |
| Ole Kring | Board of Directors | 0 companies |
| Simon Hesse Vangsted Hoffmann | Chairman | 0 companies |
| Jesper Roested | Board of Directors | 0 companies |
| Marie-Louise Little | Board of Directors | 0 companies |
| Thomas Lars Andresen | Chairman | 0 companies |
| Percy Charwood Tomlinson Jr | Chairman | 0 companies |
| Flemming Carl Thorup | Chairman | 0 companies |