| Revenue | DKK -24K | +174% |
| EBITDA | DKK -24K | -174% |
| Net profit | DKK -24K | -174% |
| Total assets | DKK 134K | -15% |
| Equity | DKK -7,3M | +0% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -228 | -391 | -80 | -463 | -256 | -249 | 111 | -41 | -10 | -9 | -24 |
| Staff expenses | -598 | -1.334 | -1.167 | -668 | -526 | -571 | -483 | -1 | -0 | -0 | -0 |
| EBITDA | -826 | -1.726 | -1.246 | -1.130 | -782 | -820 | -372 | -42 | -10 | -9 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -826 | -1.726 | -1.246 | -1.130 | -782 | -820 | -372 | -42 | -10 | -9 | -24 |
| Net financials | -28 | -165 | -291 | -395 | -493 | -555 | -2 | -3 | -2 | 0 | 0 |
| Profit before tax | -855 | -1.890 | -1.538 | -1.525 | -1.275 | -1.375 | -374 | -45 | -12 | -9 | -24 |
| Tax | -191 | -317 | -465 | -193 | -197 | -182 | -13 | -0 | 13 | -0 | -0 |
| Net profit | -664 | -1.573 | -1.073 | -1.332 | -1.079 | -1.193 | -361 | -45 | -25 | -9 | -24 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 477 | 765 | 1.007 | 773 | 657 | 595 | 455 | 228 | 166 | 158 | 134 |
| Equity | -541 | -2.114 | -3.186 | -4.519 | -5.597 | -6.791 | -7.152 | -7.197 | -7.221 | -7.230 | -7.254 |
| Long-term debt | 878 | 2.738 | 3.938 | 5.232 | 6.199 | 7.204 | 7.487 | 7.387 | 7.362 | 7.362 | 7.362 |
| Short-term debt | 140 | 141 | 256 | 59 | 55 | 182 | 120 | 38 | 26 | 26 | 26 |
| Total debt | 1.018 | 2.879 | 4.194 | 5.291 | 6.254 | 7.386 | 7.607 | 7.424 | 7.388 | 7.388 | 7.388 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FONDEN SPRING NORDIC | Company | 33.3% | 33.3% | 2022 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Spanggaard | Chief Executive Officer | 0 companies |
| Mikael Jan Schrøder | Chairman | 0 companies |
| Tom Weidner | Chairman | 0 companies |
| Jacob Ulrik Petersen | Board of Directors | 0 companies |
| Mads Heine | Chairman | 0 companies |