| Revenue | DKK -591K | -215% |
| EBITDA | DKK -591K | -218% |
| Net profit | DKK -637K | +92% |
| Total assets | DKK 539K | -19% |
| Equity | DKK -9,3M | -7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.452 | 356 | -527 | -307 | -468 | 514 | -591 |
| Staff expenses | -2.072 | -1.048 | -0 | -22 | -5 | -14 | -0 |
| EBITDA | -620 | -692 | -527 | -329 | -473 | 500 | -591 |
| Depreciation & amort. | 103 | 386 | 376 | 366 | -364 | -10.283 | -0 |
| EBIT | -723 | -1.077 | -903 | -695 | -836 | -9.783 | -591 |
| Net financials | -10 | 7 | -107 | -123 | -51 | -13 | -46 |
| Profit before tax | -733 | -1.071 | -1.010 | -818 | -888 | -9.796 | -637 |
| Tax | -226 | -262 | -222 | -180 | -201 | -1.580 | -0 |
| Net profit | -507 | -809 | -788 | -639 | -686 | -8.216 | -637 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.207 | 4.733 | 5.669 | 7.592 | 9.803 | 664 | 539 |
| Equity | -414 | -22 | -798 | -1.437 | -1.054 | -8.670 | -9.307 |
| Long-term debt | 2.951 | 3.700 | 5.488 | 7.268 | 8.632 | 7.925 | 0 |
| Short-term debt | 320 | 536 | 231 | 771 | 1.052 | 1.410 | 9.846 |
| Total debt | 3.271 | 4.236 | 5.719 | 8.039 | 9.683 | 9.334 | 9.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Unofficial title | Unofficial title | 2021 | — | — |
EA Management | Management | 2016 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2015 |
J. A. Wind Holding IVS | Company | 25.0% | 25.0% | 2019 |
KT HOLDING, AALBORG ApS | Company | 15.0% | 15.0% | 2019 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2018 |
EAT Venture ApS | Company | 25.0% | 25.0% | 2019 |
BOREAN INNOVATION A/S | Company | 10.0% | 10.0% | 2018 |
Stenport Holding ApS | Company | 10.0% | 10.0% | 2019 |
RANVITS INVEST ApS | Company | 20.0% | 20.0% | 2016 |
Sahlholt Invest ApS | Company | 10.0% | 10.0% | 2019 |
SKYROCKET HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Frisgaard | Unofficial title | 0 companies |
| Erik Albæk Taasti | Management | 0 companies |
| Jesper Alexander Wind | Chief Executive Officer | 0 companies |
| Brian Daniel Ranvits | Chief Executive Officer | 0 companies |
| Mark Rosener | Management | 0 companies |
| Jens Stenport Nørgaard | Board of Directors | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Kim Thrysøe | Chairman | 0 companies |
| Anders Blaagaard | Board of Directors | 0 companies |
| Ole Bastrup Sahlholt | Board of Directors | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |