| Revenue | DKK 17,2M | -5% |
| EBITDA | DKK -16M | +37% |
| Net profit | DKK -12,4M | +49% |
| Total assets | DKK 79,6M | -12% |
| Equity | DKK 48,1M | -21% |
| Employees | 52 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121 | -374 | 300 | 4.465 | -2.561 | -5.531 | -13.995 | -11.282 | -4.756 | 18.066 | 17.174 |
| Staff expenses | -719 | -1.959 | -2.750 | -5.315 | -6.203 | -9.607 | -14.270 | -14.795 | -19.632 | -26.183 | -26.754 |
| EBITDA | -760 | -2.333 | -2.450 | -850 | -8.764 | -15.138 | -28.266 | -26.077 | -37.674 | -25.480 | -15.957 |
| Depreciation & amort. | -0 | -15 | -56 | -56 | -94 | -63 | -68 | -67 | -41 | -950 | -2.132 |
| EBIT | -760 | -2.348 | -2.507 | -906 | -8.857 | -15.201 | -28.334 | -26.144 | -37.715 | -26.430 | -18.089 |
| Net financials | 0 | -47 | -53 | -257 | -27 | -51 | -136 | 91 | 2.513 | -1.142 | 2.571 |
| Profit before tax | -760 | -2.395 | -2.560 | -1.163 | -8.884 | -15.252 | -28.470 | -26.053 | -35.202 | -27.572 | -15.518 |
| Tax | -162 | -408 | -714 | -245 | -1.870 | -1.697 | -2.205 | -1.813 | -2.483 | -3.064 | -3.083 |
| Net profit | -597 | -1.987 | -1.846 | -918 | -7.015 | -13.554 | -26.265 | -24.240 | -32.719 | -24.508 | -12.434 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.344 | 2.840 | 10.424 | 5.892 | 14.591 | 11.021 | 26.300 | 70.376 | 39.913 | 90.106 | 79.595 |
| Equity | 2.244 | 1.911 | 4.679 | 3.761 | 12.598 | 9.269 | 6.551 | 48.206 | 15.487 | 60.530 | 48.096 |
| Long-term debt | 0 | 500 | 500 | 319 | 228 | 397 | 16.360 | 15.685 | 17.434 | 13.218 | 10.887 |
| Short-term debt | 100 | 429 | 3.856 | 1.151 | 1.676 | 1.354 | 3.388 | 6.484 | 6.991 | 16.359 | 20.612 |
| Total debt | 100 | 929 | 4.356 | 1.470 | 1.904 | 1.751 | 19.749 | 22.169 | 24.425 | 29.576 | 31.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2014 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
DL Founder | Founder | 2014 | — | — |
RJ Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Secondary Fund I P/S | Company | 5.0% | 5.0% | 2021 |
PMWS HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2016 | |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2016 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2019 |
FONDEN SPRING NORDIC | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2018 | |
PI CONSULT & INVEST ApS | Company | 5.0% | 5.0% | 2016 |
HN3 HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
KORSHOLM VENTURES ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Matths Wippel Skovgaard | Management | 0 companies |
| Oliver Hvidt Grønborg | Chief Executive Officer | 0 companies |
| David Lee Hardwick | Founder | 0 companies |
| Robert James Plastow | Founder | 0 companies |
| Karl Kristian Nielsen | Board of Directors | 0 companies |
| David Lee Hardwick | Board of Directors | 0 companies |
| Robert James Plastow | Board of Directors | 0 companies |
| Jacob Lundgreen Philipsen | Chairman | 0 companies |
| Maya Ella Barley | Board of Directors | 0 companies |
| Uri Shabto, MD | Board of Directors | 0 companies |
| Dale Clifton Flanders | Board of Directors | 0 companies |
| Jes Broeng | Board of Directors | 0 companies |
| Finn Mogensen | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Board of Directors | 0 companies |
| Peter Eskil Andersen | Board of Directors | 0 companies |
| Cathal John Mahon | Board of Directors | 0 companies |