| Revenue | DKK 9,1M | +75% |
| EBITDA | DKK 6,1M | +179% |
| Net profit | DKK 3,5M | +5900% |
| Total assets | DKK 13,4M | +16% |
| Equity | DKK 5M | +236% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -341 | 473 | -15 | 840 | 3.164 | 4.011 | 5.208 | 9.104 |
| Staff expenses | -264 | -688 | -611 | -1.093 | -856 | -2.339 | -3.020 | -3.006 |
| EBITDA | -605 | -215 | -626 | -254 | 2.307 | 1.672 | 2.188 | 6.098 |
| Depreciation & amort. | -394 | -605 | -605 | -635 | -1.108 | -1.249 | -1.249 | -1.229 |
| EBIT | -999 | -820 | -1.230 | -889 | 1.199 | 423 | 939 | 4.869 |
| Net financials | -182 | -273 | -603 | -865 | -936 | -983 | -1.082 | -76 |
| Profit before tax | -1.181 | -1.092 | -1.833 | -1.754 | 263 | -560 | -143 | 4.793 |
| Tax | -327 | -275 | -403 | -385 | 59 | -137 | -200 | 1.339 |
| Net profit | -854 | -817 | -1.430 | -1.369 | 204 | -423 | 58 | 3.453 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.525 | 4.149 | 8.102 | 7.476 | 9.742 | 9.847 | 11.577 | 13.409 |
| Equity | 113 | -704 | -2.134 | -3.503 | -3.299 | -3.722 | -3.665 | 4.993 |
| Long-term debt | 3.042 | 3.811 | 8.636 | 9.542 | 10.074 | 10.581 | 11.508 | 3.538 |
| Short-term debt | 370 | 615 | 1.089 | 1.311 | 1.958 | 1.761 | 2.365 | 2.169 |
| Total debt | 3.412 | 4.427 | 9.725 | 10.853 | 12.032 | 12.342 | 13.873 | 5.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MU Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2021 |
FLEXYA INNOVATIONS A/S | Company | 66.7% | 66.7% | 2013 |
SYDDANSK INNOVATION ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Eliot Damgaard Nielsen | Chief Executive Officer | 0 companies |
| Martin Ulrik Federspiel | Chief Executive Officer | 0 companies |
| Niels Christian Majgaard | Chief Executive Officer | 0 companies |
| Søren Georg Jensen | Chairman | 0 companies |
| Hugo Dorph | Chairman | 0 companies |
| Martin Rønne | Board of Directors | 0 companies |
| Michael Frank | Board of Directors | 0 companies |