| Revenue | DKK 74K | -247% |
| EBITDA | DKK 61K | +202% |
| Net profit | DKK 51K | +172% |
| Total assets | DKK 197K | +85% |
| Equity | DKK -668K | +7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.523 | -596 | 268 | 634 | 378 | 515 | 571 | -50 | 74 |
| Staff expenses | -488 | -366 | -69 | -25 | -72 | -21 | -21 | -10 | -12 |
| EBITDA | -2.011 | -962 | 200 | 609 | 306 | 495 | 550 | -60 | 61 |
| Depreciation & amort. | -131 | -98 | -98 | -98 | -65 | -0 | -0 | -0 | -0 |
| EBIT | -2.142 | -1.060 | 102 | 511 | 240 | 495 | 550 | -60 | 61 |
| Net financials | -90 | -187 | -215 | -117 | -100 | -67 | -30 | -11 | -10 |
| Profit before tax | -2.232 | -1.247 | -113 | 394 | 140 | 427 | 520 | -71 | 51 |
| Tax | -0 | -611 | -19 | -46 | -0 | 56 | 100 | -0 | -0 |
| Net profit | -2.232 | -636 | -94 | 440 | 140 | 371 | 420 | -71 | 51 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 777 | 802 | 593 | 814 | 98 | 205 | 275 | 106 | 197 |
| Equity | -1.288 | -1.924 | -2.019 | -1.579 | -1.439 | -1.068 | -648 | -719 | -668 |
| Long-term debt | 2.028 | 2.555 | 2.570 | 2.297 | 1.407 | 1.075 | 744 | 815 | 825 |
| Short-term debt | 36 | 171 | 42 | 97 | 130 | 197 | 180 | 10 | 40 |
| Total debt | 2.065 | 2.727 | 2.611 | 2.393 | 1.537 | 1.272 | 923 | 826 | 865 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MH Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2013 |
GRIDCO HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2020 |
ORBITAL A/S | Company | 15.0% | 15.0% | 2016 |
SLIVSGAARD HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 | |
SYDDANSK INNOVATION ApS | Company | 15.0% | 15.0% | 2020 |
RENIMECH HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Nørskov Pedersen | Chief Executive Officer | 0 companies |
| Mette Hedegaard Bindeballe | Unofficial title | 0 companies |
| Thomas Slivsgaard | Board of Directors | 0 companies |
| Peter Madsen | Chairman | 0 companies |
| Niels Hungebjerg Jakobsen | Board of Directors | 0 companies |