| Revenue | — | — |
| EBITDA | DKK -4,8M | +20% |
| Net profit | DKK -4,4M | +34% |
| Total assets | DKK 21,6M | -23% |
| Equity | DKK -6,3M | -241% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -3.133 | — | 45.479 | 0 | — |
| Staff expenses | -326 | -0 | -1.096 | -1.909 | -725 | -975 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.178 | -836 | -7.337 | -6.825 | -3.514 | -4.420 | -4.092 | -3.133 | -8.684 | 34.858 | -6.034 | -4.803 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.178 | -836 | -7.337 | -6.825 | -3.514 | -4.420 | -4.092 | -3.133 | -8.684 | 34.858 | -6.034 | -4.803 |
| Net financials | -357 | -389 | -234 | -161 | -266 | -524 | -689 | -845 | -942 | 1.803 | -2.666 | 68 |
| Profit before tax | -3.536 | -1.469 | -9.843 | -6.986 | -3.780 | -4.944 | -4.780 | -3.978 | -9.626 | 36.661 | -8.700 | -4.735 |
| Tax | -587 | -0 | -0 | -1.535 | -1.364 | -1.084 | -1.054 | -936 | -3.015 | 8.061 | -1.944 | -307 |
| Net profit | -2.949 | -1.224 | -7.571 | -5.451 | -2.416 | -3.861 | -3.726 | -3.042 | -6.611 | 28.600 | -6.756 | -4.428 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.195 | 1.272 | 10.412 | 4.780 | 7.253 | 6.749 | 9.444 | 9.375 | 4.917 | 31.591 | 27.875 | 21.559 |
| Equity | -2.869 | -4.093 | -279 | -5.730 | -8.146 | -11.881 | -15.608 | -18.649 | -25.260 | 4.917 | -1.839 | -6.267 |
| Long-term debt | 4.858 | 0 | 9.660 | 9.863 | 14.586 | 18.096 | 24.744 | 25.584 | 27.399 | 24.283 | 26.935 | 23.829 |
| Short-term debt | 206 | 5.365 | 1.031 | 647 | 812 | 534 | 308 | 2.440 | 2.778 | 2.391 | 2.779 | 3.997 |
| Total debt | 5.064 | 5.365 | 10.691 | 10.510 | 15.398 | 18.630 | 25.052 | 28.024 | 30.177 | 26.674 | 29.714 | 27.826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2013 | — | — |
KS Management | Management | 2016 | — | — |
RG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AB Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Novo Holdings A/S | Company | 50.0% | 50.0% | 2022 |
KRISTIAN STRØMGAARD HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
Anders Bach ApS | Company | 10.0% | 10.0% | 2019 |
MIKAEL SØNDERGÅRD THOMSEN ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nanna Liebach Lüneborg | Management | 0 companies |
| Kristian Strømgaard | Management | 0 companies |
| Robert Giles Tansley | Chief Executive Officer | 0 companies |
| Anders Bach | Founder | 0 companies |
| Bobby G Soni | Chairman | 0 companies |
| Morten Døssing | Board of Directors | 0 companies |
| Emmanuelle Coutanceau | Chairman | 0 companies |
| Ingelise Saunders | Chairman | 0 companies |
| Jonathan Mark Treherne | Board of Directors | 0 companies |
| Raymond George Hill | Chairman | 0 companies |
| Camilla Petrycer Hansen | Board of Directors | 0 companies |
| Henrijette Elsebeth Richter | Chairman | 0 companies |