| Revenue | DKK -1,3M | -60% |
| EBITDA | DKK -11,4M | +30% |
| Net profit | DKK -6,6M | +61% |
| Total assets | DKK 7,1M | +45% |
| Equity | DKK 4,5M | +223% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | -69 | -247 | 2.211 | 1.950 | -2.956 | -2.948 | -6.388 | -6.686 | -10.636 | -3.172 | -1.259 |
| Staff expenses | -0 | -222 | -1.453 | -3.252 | -4.535 | -9.715 | -16.656 | -19.299 | -21.767 | -23.492 | -13.214 | -10.179 |
| EBITDA | 17 | -290 | -1.700 | -1.041 | -2.585 | -12.671 | -19.604 | -25.687 | -28.454 | -34.128 | -16.443 | -11.438 |
| Depreciation & amort. | -16 | -16 | -25 | -318 | -96 | -102 | -956 | -1.165 | -1.059 | -1.728 | -715 | -1.233 |
| EBIT | 2 | -306 | -1.724 | -1.359 | -2.681 | -12.773 | -20.561 | -26.852 | -29.512 | -35.856 | -17.158 | -12.671 |
| Net financials | 0 | -2 | -5 | -12 | -38 | -64 | -261 | -536 | -530 | -581 | -564 | 5.657 |
| Profit before tax | 2 | -308 | -1.729 | -1.371 | -2.719 | -12.837 | -20.822 | -27.388 | -30.042 | -36.438 | -17.722 | -7.014 |
| Tax | 1 | -2 | -369 | -61 | -278 | -1.940 | -2.903 | -2.893 | -3.040 | -1.742 | -826 | -377 |
| Net profit | 1 | -306 | -1.360 | -1.310 | -2.441 | -10.897 | -17.919 | -24.495 | -27.002 | -34.696 | -16.896 | -6.637 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 546 | 1.860 | 3.817 | 7.683 | 23.484 | 31.879 | 46.571 | 34.465 | 11.485 | 4.920 | 7.145 |
| Equity | 1 | 397 | 337 | 2.327 | 6.325 | 20.955 | 20.970 | 35.445 | 24.033 | -812 | -3.650 | 4.477 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 323 | 7.126 | 8.494 | 7.254 | 5.592 | 3.432 | 1.129 |
| Short-term debt | 93 | 149 | 1.522 | 1.490 | 1.358 | 2.206 | 3.784 | 2.632 | 3.178 | 6.705 | 5.138 | 1.538 |
| Total debt | 93 | 149 | 1.522 | 1.490 | 1.358 | 2.529 | 10.910 | 11.126 | 10.432 | 12.297 | 8.569 | 2.668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Founder | Founder | 2014 | — | — |
CT Founder | Founder | 2014 | — | — |
MB Founder | Founder | 2014 | — | — |
NH Management | Management | 2026 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OCVW Holding ApS | Company | 25.0% | 25.0% | 2025 |
GRÅ STÆR KLINIKKEN HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
| Individual | 20.0% | 20.0% | 2025 | |
Dykehouse ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 10.0% | 10.0% | 2021 | |
CHRISTIAN NIELSENS FOND | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2024 | |
Danielsen 2 ApS | Company | 5.0% | 5.0% | 2022 |
FaunaPhotonics Founders Holding ApS | Company | 5.0% | 5.0% | 2024 |
FT4 Holding ApS | Company | 5.0% | 5.0% | 2024 |
KORSHOLM VENTURES ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Taarnhøj | Founder | 0 companies |
| Carsten Thure Kirkeby | Founder | 0 companies |
| Mikkel Brydegaard Sørensen | Founder | 0 companies |
| Niels Herman Krebs | Management | 0 companies |
| Michael Stanley Pedersen | Chief Executive Officer | 0 companies |
| Richard Paul Blundell | Board of Directors | 0 companies |
| David Hardwick | Chairman | 0 companies |
| Torben Ladegaard | Chairman | 0 companies |
| Jon Schäffer | Board of Directors | 0 companies |
| Jason Jesurum Jay | Board of Directors | 0 companies |
| Anders Geert | Board of Directors | 0 companies |
| Christian Madsen Motzfeldt | Board of Directors | 0 companies |
| Jes Broeng | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Board of Directors | 0 companies |
| David Carl Christian von Kauffmann | Board of Directors | 0 companies |
| Duncan Trevor Aust | Board of Directors | 0 companies |
| Edwin Pinero | Board of Directors | 0 companies |