| Revenue | DKK 224K | -89% |
| EBITDA | DKK -635K | -131% |
| Net profit | DKK 11M | +5001% |
| Total assets | DKK 13,2M | +296% |
| Equity | DKK 9,3M | +657% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.248 | 658 | 1.544 | 1.544 | 855 | 2.845 | 1.678 | 93 | 525 | 2.069 | 224 |
| Staff expenses | -314 | -628 | -1.262 | -1.401 | -1.064 | -1.149 | -1.307 | -1.194 | -414 | -0 | -860 |
| EBITDA | -2.562 | 30 | 282 | 143 | -209 | 1.696 | 372 | -1.101 | 111 | 2.069 | -635 |
| Depreciation & amort. | -0 | -279 | -490 | -748 | -1.014 | -1.376 | -1.428 | -1.264 | -1.118 | -1.597 | -450 |
| EBIT | -2.562 | -249 | -208 | -605 | -1.222 | 320 | -1.056 | -2.365 | -1.007 | 472 | -1.085 |
| Net financials | -0 | -71 | -101 | -111 | -430 | -250 | -321 | -294 | -297 | -197 | 11.803 |
| Profit before tax | -2.562 | -320 | -309 | -716 | -1.652 | 70 | -1.377 | -2.659 | -1.304 | 276 | 10.718 |
| Tax | -596 | -94 | -104 | -134 | -362 | 296 | -429 | -644 | 15 | 60 | -273 |
| Net profit | -1.965 | -226 | -205 | -582 | -1.290 | -226 | -948 | -2.015 | -1.319 | 215 | 10.991 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.257 | 2.774 | 4.205 | 4.437 | 3.975 | 5.828 | 6.681 | 4.271 | 1.896 | 3.334 | 13.194 |
| Equity | 1.244 | 1.068 | 863 | 281 | -1.009 | 700 | -248 | -2.263 | -1.888 | -1.673 | 9.318 |
| Long-term debt | 0 | 1.208 | 2.385 | 2.913 | 3.477 | 0 | 150 | 66 | 69 | 69 | 69 |
| Short-term debt | 1.013 | 498 | 957 | 851 | 1.293 | 4.617 | 6.252 | 6.135 | 3.366 | 4.843 | 3.807 |
| Total debt | 1.013 | 1.706 | 3.342 | 3.764 | 4.770 | 4.617 | 6.402 | 6.201 | 3.436 | 4.913 | 3.876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2024 | — | — |
JK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Peak Invest ApS | Company | 100.0% | 100.0% | 2024 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 20.0% | 20.0% | 2014 |
Sofienlund ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Flindt | Management | 0 companies |
| Jesper Kofoed Thomsen | Management | 0 companies |
| Frank Stensballe Vium | Board of Directors | 0 companies |
| Mads Spangaard Rasmussen | Chairman | 0 companies |
| Lenna Maria Boe Broberg | Chairman | 0 companies |
| Susanne Bendixen | Board of Directors | 0 companies |
| Gustaf Iuel-Brockdorff | Chairman | 0 companies |
| Philip Flindt | Board of Directors | 0 companies |
| Frank Lyhne Hansen | Board of Directors | 0 companies |
| Michael Frank | Chairman | 0 companies |
| Lars Peter Svane Hansen | Board of Directors | 0 companies |
| Heidi Møller Flindt | Chairman | 0 companies |