| Revenue | DKK 5,7M | -180% |
| EBITDA | DKK -7,4M | +35% |
| Net profit | DKK -9,1M | +35% |
| Total assets | DKK 4,8M | -66% |
| Equity | DKK 3,2M | +112% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -442 | 1.624 | 562 | 3.514 | 220 | 2.263 | 358 | 530 | -3.427 | -7.123 | 5.672 |
| Staff expenses | -1.793 | -1.919 | -1.496 | -2.080 | -3.206 | -2.225 | -2.209 | -2.455 | -4.465 | -4.188 | -4.664 |
| EBITDA | -2.445 | -295 | -934 | 1.434 | -2.986 | 38 | -1.851 | -2.523 | -7.891 | -11.428 | -7.427 |
| Depreciation & amort. | -64 | -272 | -795 | -1.013 | -1.316 | -647 | -703 | -5.384 | -1.687 | -2.670 | -139 |
| EBIT | -2.509 | -567 | -1.729 | 421 | -4.301 | -610 | -2.554 | -7.907 | -9.578 | -14.098 | -7.566 |
| Net financials | -140 | -328 | -9 | -305 | -128 | -326 | -630 | -242 | -437 | -1.391 | -1.685 |
| Profit before tax | -2.649 | -895 | -1.738 | 116 | -4.430 | -936 | -3.184 | -8.149 | -10.015 | -15.489 | -9.251 |
| Tax | -535 | -228 | -387 | 84 | -974 | -205 | -304 | -982 | -1.177 | -1.582 | -175 |
| Net profit | -2.114 | -667 | -1.351 | 32 | -3.455 | -730 | -2.880 | -7.167 | -8.838 | -13.907 | -9.076 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.888 | 6.302 | 7.668 | 11.520 | 9.800 | 12.258 | 13.836 | 9.713 | 13.334 | 14.089 | 4.814 |
| Equity | -34 | 5.175 | 3.824 | 9.820 | 6.365 | 5.634 | 2.754 | -4.412 | -13.250 | -27.157 | 3.181 |
| Long-term debt | 2.970 | 0 | 0 | 0 | 0 | 104 | 827 | 902 | 807 | 1.083 | 1.167 |
| Short-term debt | 1.952 | 1.127 | 3.844 | 1.668 | 3.436 | 6.520 | 10.255 | 13.223 | 25.777 | 40.164 | 466 |
| Total debt | 4.922 | 1.127 | 3.844 | 1.668 | 3.436 | 6.624 | 11.082 | 14.125 | 26.585 | 41.246 | 1.633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
NUPARK ACCELERACE INVEST K/S | Company | 25.0% | 25.0% | 2020 |
ACCELERACE INVEST K/S | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2021 | |
IPU, INDIVIDUEL PROGRAMUDVIKLING ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørgaard Bjørn | Chief Executive Officer | 0 companies |
| Kurt Byskov | Chief Executive Officer | 0 companies |
| Jørn Brinkmann | Management | 0 companies |
| John Sohn Christensen | Chairman | 0 companies |
| Geert Jan van der Meer | Board of Directors | 0 companies |
| Leo Hansen | Board of Directors | 0 companies |
| Johan Anders Håkan Lembre | Board of Directors | 0 companies |
| Michael Wood | Board of Directors | 0 companies |
| Ole Ostenfeldt Mathiesen | Board of Directors | 0 companies |
| Anders Handlos Grauslund | Board of Directors | 0 companies |
| Michael Brüer | Board of Directors | 0 companies |
| Bodil Sonesson | Chairman | 0 companies |