| Revenue | DKK -30K | -33% |
| EBITDA | DKK -30K | +62% |
| Net profit | DKK -31K | -169% |
| Total assets | DKK 124K | -20% |
| Equity | DKK 115K | -21% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -229 | 599 | 456 | 2.150 | 3.126 | 4.772 | -60 | -45 | -30 |
| Staff expenses | -534 | -1.211 | -1.265 | -2.408 | -2.999 | -3.029 | -381 | -34 | -0 |
| EBITDA | -763 | -612 | -809 | -258 | 127 | 1.743 | -441 | -78 | -30 |
| Depreciation & amort. | 6 | 21 | 28 | 28 | 21 | -7.569 | -12 | -1 | -0 |
| EBIT | -769 | -633 | -836 | -286 | 107 | -5.826 | -452 | -79 | -30 |
| Net financials | -30 | -143 | -184 | -273 | -367 | -494 | 6.544 | 124 | -1 |
| Profit before tax | -799 | -776 | -1.020 | -560 | -260 | -6.320 | 6.091 | 45 | -31 |
| Tax | -218 | -192 | -222 | -122 | -60 | -1.203 | -0 | -0 | -0 |
| Net profit | -581 | -585 | -798 | -438 | -201 | -5.118 | 6.091 | 45 | -31 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.329 | 3.184 | 3.275 | 5.529 | 8.786 | 1.205 | 435 | 155 | 124 |
| Equity | -81 | 564 | -234 | -672 | -873 | -5.991 | 101 | 146 | 115 |
| Long-term debt | 1.126 | 2.070 | 2.804 | 4.080 | 6.306 | 6.796 | 125 | 0 | 0 |
| Short-term debt | 150 | 274 | 349 | 1.533 | 2.521 | 399 | 209 | 9 | 9 |
| Total debt | 1.276 | 2.343 | 3.152 | 5.612 | 8.827 | 7.196 | 334 | 9 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LM Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2014 |
INTEGRA HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 10.0% | 10.0% | 2017 |
| Individual | 50.0% | 50.0% | 2019 | |
Aalborg Universitet | Company | 20.0% | 20.0% | 2014 |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tanja Frifeldt | Chief Executive Officer | 0 companies |
| Michael Haugaard Pedersen | Chief Executive Officer | 0 companies |
| Lars Munch Andersen | Unofficial title | 0 companies |
| Morten Vinther Jensen | Board of Directors | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Peter Rasmussen | Board of Directors | 0 companies |
| Jørgen Arnfred Lund | Board of Directors | 0 companies |
| Michael Niels Thorsen | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Jesper Kjærsgaard | Board of Directors | 0 companies |
| Ole Mørk Lauridsen | Board of Directors | 0 companies |