| Revenue | DKK -501K | -947% |
| EBITDA | DKK -592K | -1100% |
| Net profit | DKK 1,1M | +34819% |
| Total assets | DKK 2,5M | -1% |
| Equity | DKK 708K | +265% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 530 | -40 | -172 | -482 | -305 | -302 | -192 | -53 | -218 | 59 | -501 |
| Staff expenses | -1.052 | -842 | -1.518 | -966 | -391 | -62 | -9 | -62 | -80 | -0 | -0 | -87 |
| EBITDA | -951 | -312 | -1.558 | -1.139 | -873 | -366 | -311 | -254 | -132 | -218 | 59 | -592 |
| Depreciation & amort. | -302 | -362 | -362 | -355 | -353 | -59 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.253 | -674 | -1.920 | -1.493 | -1.226 | -425 | -311 | -254 | -132 | -218 | 59 | -592 |
| Net financials | -6 | -8 | -76 | -180 | -223 | -154 | -80 | -30 | -42 | -60 | -55 | -79 |
| Profit before tax | -1.259 | -683 | -1.995 | -1.674 | -1.450 | -579 | -391 | -285 | -174 | -278 | 4 | -670 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -94 | -22 | 1 | -1.806 |
| Net profit | -1.259 | -683 | -1.995 | -1.674 | -1.450 | -579 | -391 | -225 | -81 | -256 | 3 | 1.136 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.907 | 4.155 | 2.266 | 1.452 | 975 | 633 | 933 | 1.646 | 1.391 | 1.348 | 2.489 | 2.462 |
| Equity | 2.466 | 2.858 | 863 | -810 | -2.260 | -2.839 | -3.230 | -94 | -175 | -431 | -428 | 708 |
| Long-term debt | 0 | 755 | 941 | 2.018 | 2.740 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.441 | 541 | 461 | 244 | 495 | 3.472 | 4.163 | 1.740 | 1.566 | 1.779 | 2.917 | 1.754 |
| Total debt | 1.441 | 1.297 | 1.403 | 2.262 | 3.235 | 3.472 | 4.163 | 1.740 | 1.566 | 1.779 | 2.917 | 1.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM RISHØJ HOLDING ApS | Company | 50.0% | 66.7% | 2019 |
SOUNDFOCUS ApS | Company | 33.3% | 25.0% | 2014 |
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 20.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 25.0% | 2017 |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 5.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Løvbjerg | Chief Executive Officer | 0 companies |
| Kim Rishøj Pedersen | Chief Executive Officer | 0 companies |
| Henrik Michaelsen | Management | 0 companies |
| Christian Bjerre Bojsen | Chairman | 0 companies |
| Mads Spangaard Rasmussen | Board of Directors | 0 companies |
| Dennis Brian Westergaard | Board of Directors | 0 companies |
| Poul Bernd Andersen | Board of Directors | 0 companies |