| Revenue | DKK 65,5M | +33146% |
| EBITDA | DKK 8M | +126% |
| Net profit | DKK -37,9M | +39% |
| Total assets | DKK 102,5M | +110% |
| Equity | DKK -133,8M | -40% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -756 | -380 | -2.645 | 192 | 2.106 | 2.498 | 12.129 | 1.124 | 147 | 197 | 65.494 |
| Staff expenses | -0 | -0 | -1.132 | -0 | -0 | -0 | -0 | -0 | -0 | -7.974 | -0 |
| EBITDA | -967 | -2.176 | -3.777 | -11.277 | -15.442 | -10.409 | -7.109 | -11.793 | -15.803 | -30.786 | 7.990 |
| Depreciation & amort. | -0 | -610 | -660 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.252 |
| EBIT | -967 | -2.786 | -4.437 | -11.277 | -15.442 | -10.409 | -7.109 | -11.793 | -15.803 | -30.786 | 1.738 |
| Net financials | 0 | -83 | -515 | -273 | -388 | -1.093 | -1.771 | -6.947 | -19.906 | -31.341 | -39.668 |
| Profit before tax | -967 | -2.868 | -4.952 | -11.550 | -15.831 | -11.503 | -8.880 | -18.740 | -35.709 | -62.127 | -37.930 |
| Tax | -53 | -441 | -914 | -1.196 | -2.341 | -91 | 258 | -339 | -2.233 | -0 | -0 |
| Net profit | -914 | -2.427 | -4.037 | -10.354 | -13.490 | -11.412 | -9.138 | -18.401 | -33.476 | -62.127 | -37.930 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.093 | 6.792 | 12.988 | 12.402 | 17.330 | 20.124 | 22.711 | 16.444 | 59.279 | 48.921 | 102.515 |
| Equity | 2.386 | 2.159 | 7.129 | 1.913 | 7.763 | -3.649 | -4.678 | -14.458 | -27.192 | -95.878 | -133.808 |
| Long-term debt | 0 | 1.375 | 4.264 | 0 | 0 | 5.473 | 6.317 | 2.802 | 1.703 | 0 | 263 |
| Short-term debt | 707 | 3.259 | 1.594 | 10.489 | 9.568 | 18.301 | 21.072 | 28.100 | 84.768 | 144.799 | 236.060 |
| Total debt | 707 | 4.633 | 5.858 | 10.489 | 9.568 | 23.774 | 27.389 | 30.902 | 86.471 | 144.799 | 236.323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR | Deputy | 2017 | — | — |
LH Management | Management | 2013 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPHI-Holding A/S | Company | 90.0% | 90.0% | 2021 |
LABS HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2014 |
HOLMEGAARD INVEST ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2015 | |
EJENDOMSAKTIESELSKABET VIRAKSLUND | Company | 10.0% | 10.0% | 2017 |
VENDELIN OLESEN HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 5.0% | 5.0% | 2015 | |
RESOURCE CAPITAL ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anwar Ramadan Mahmoud Abu Kaloub | Deputy | 0 companies |
| Lars Højgaard Thøgersen | Management | 0 companies |
| Jonas Riddersholm Bargum | Chief Executive Officer | 0 companies |
| Christian Bjerre Bojsen | Chairman | 0 companies |
| Stig Holmegaard Thygesen | Chairman | 0 companies |
| Jens Sehested Krogh | Board of Directors | 0 companies |
| Thani Abdulla Suhail Juma Alzaffin | Board of Directors | 0 companies |
| Morten Pankoke | Board of Directors | 0 companies |
| Peter Scheuer Jensen | Chairman | 0 companies |
| Mikkel Vendelin Olesen | Chairman | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Allan Carsten Bülow | Board of Directors | 0 companies |
| Gustav Erik von Rosen | Board of Directors | 0 companies |
| Jesper Kilbæk | Board of Directors | 0 companies |