| Revenue | DKK 926K | -314% |
| EBITDA | DKK -4,4M | +22% |
| Net profit | DKK -5,2M | +19% |
| Total assets | DKK 2,8M | -25% |
| Equity | DKK -21,3M | -32% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -484 | -665 | 128 | 1.203 | 530 | 2.207 | 5.093 | 1.389 | -1.090 | -433 | 926 |
| Staff expenses | -1.464 | -2.871 | -1.539 | -530 | -543 | -1.131 | -2.856 | -4.695 | -9.146 | -5.178 | -5.286 |
| EBITDA | -1.948 | -3.536 | -1.411 | 673 | -13 | 1.076 | 2.237 | -3.307 | -10.236 | -5.611 | -4.360 |
| Depreciation & amort. | -7 | -7 | -7 | -745 | -768 | -762 | -762 | -762 | -762 | -762 | -762 |
| EBIT | -1.954 | -3.543 | -1.418 | -71 | -781 | 315 | 1.475 | -4.068 | -10.997 | -6.372 | -5.121 |
| Net financials | 9 | 1.535 | 39 | -138 | -149 | -176 | -132 | -13 | -78 | -23 | -85 |
| Profit before tax | -1.945 | -2.008 | -1.379 | -209 | -931 | 139 | 1.343 | -4.081 | -11.076 | -6.396 | -5.206 |
| Tax | -460 | -409 | -329 | -46 | -432 | 31 | 295 | -897 | 32 | -0 | -0 |
| Net profit | -1.485 | -1.599 | -1.050 | -163 | -498 | 108 | 1.047 | -3.184 | -11.108 | -6.396 | -5.206 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.199 | 1.281 | 1.030 | 6.273 | 5.981 | 6.470 | 6.615 | 5.590 | 4.550 | 3.719 | 2.807 |
| Equity | 1.051 | -48 | -1.098 | 3.462 | 2.964 | 3.072 | 4.119 | 1.444 | -9.664 | -16.059 | -21.265 |
| Long-term debt | 870 | 872 | 1.837 | 1.966 | 1.940 | 2.074 | 854 | 3.000 | 12.650 | 19.325 | 23.100 |
| Short-term debt | 279 | 458 | 292 | 165 | 199 | 415 | 777 | 1.146 | 1.563 | 453 | 973 |
| Total debt | 1.148 | 1.329 | 2.129 | 2.131 | 2.139 | 2.489 | 1.631 | 4.146 | 14.213 | 19.778 | 24.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2015 | |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bryan Volk Forrester | Chief Executive Officer | 0 companies |
| Sergio Antonio Llorian | Chief Executive Officer | 0 companies |
| Michael Skafte Clausen | Board of Directors | 0 companies |
| Simon Schock | Board of Directors | 0 companies |
| Jesper Hart-Hansen | Board of Directors | 0 companies |
| Scott Joseph Parnell | Board of Directors | 0 companies |
| Cathal John Mahon | Chairman | 0 companies |