| Revenue | DKK 466K | -138% |
| EBITDA | DKK -1,5M | +56% |
| Net profit | DKK -2,6M | +36% |
| Total assets | DKK 7,3M | +15% |
| Equity | DKK 2,5M | -51% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.015 | -510 | -116 | -387 | -306 | -206 | -484 | -1.129 | -1.236 | 466 |
| Staff expenses | -1.284 | -512 | -0 | -266 | -10 | -141 | -523 | -1.248 | -2.068 | -1.896 |
| EBITDA | -2.299 | -1.022 | -116 | -653 | -316 | -348 | -1.007 | -2.377 | -3.311 | -1.470 |
| Depreciation & amort. | -55 | -37 | -37 | -55 | -9 | -0 | -0 | -0 | -792 | -936 |
| EBIT | -2.354 | -1.059 | -153 | -708 | -325 | -348 | -1.007 | -2.377 | -4.103 | -2.406 |
| Net financials | -111 | -211 | 2.638 | -15 | -28 | -27 | -45 | -55 | -24 | -229 |
| Profit before tax | -2.466 | -1.270 | 2.485 | -723 | -353 | -375 | -1.053 | -2.432 | -4.127 | -2.634 |
| Tax | -473 | -154 | -0 | -0 | -79 | -91 | 226 | -0 | -0 | -0 |
| Net profit | -1.993 | -1.116 | 2.485 | -723 | -274 | -284 | -1.278 | -2.432 | -4.127 | -2.634 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 675 | 285 | 187 | 226 | 1.020 | 2.596 | 2.538 | 7.673 | 6.375 | 7.322 |
| Equity | -1.259 | -2.375 | 110 | -213 | -135 | 1.641 | 1.441 | 6.340 | 5.131 | 2.497 |
| Long-term debt | 1.804 | 2.551 | 0 | 0 | 985 | 672 | 745 | 412 | 0 | 3.005 |
| Short-term debt | 129 | 109 | 77 | 439 | 170 | 283 | 351 | 921 | 1.244 | 1.820 |
| Total debt | 1.933 | 2.659 | 77 | 439 | 1.155 | 955 | 1.097 | 1.333 | 1.244 | 4.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SENIO Holding ApS | Company | 50.0% | 50.0% | 2022 |
CAPEMILLE ApS | Company | 5.0% | 5.0% | 2026 |
| Individual | 5.0% | 5.0% | 2022 | |
Sagitta Ventures ApS | Company | 5.0% | 5.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2014 |
DELLO HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 5.0% | 5.0% | 2020 | |
HeMo ApS | Company | 20.0% | 20.0% | 2017 |
CLAUSEN ENGINEERING ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2020 | |
T34 Holding IVS | Company | 15.0% | 5.0% | 2020 |
KOTI Holding ApS | Company | 20.0% | 20.0% | 2016 |
M2H Ejendomsinvest ApS | Company | 50.0% | 50.0% | 2019 |
Mikkel Madsen ApS | Company | 20.0% | 20.0% | 2018 |
A.R. Nørgaard Holding ApS | Company | 15.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Rath | Chief Executive Officer | 0 companies |
| Morten Ellermann Hjelmsø | Chief Executive Officer | 0 companies |
| Susanne Uhrbrand Hjelmsø | Board of Directors | 0 companies |
| James Patrick Howaldt | Chairman | 0 companies |
| Henry Bayer Kierkegaard | Chairman | 0 companies |
| Mikkel Ethelberg Strøbech | Board of Directors | 0 companies |
| Peter Ole Ellermann Hjelmsø | Chairman | 0 companies |
| Dennis Brian Westergaard | Chairman | 0 companies |
| Martin Rossil | Board of Directors | 0 companies |
| Søren Georg Jensen | Chairman | 0 companies |
| Henrik Mordhorst | Board of Directors | 0 companies |
| Andreas Ravnkilde Nørgaard | Board of Directors | 0 companies |
| Frederik Egholm Braad | Chairman | 0 companies |
| Ulrik With Andersen | Board of Directors | 0 companies |
| Martin Kløft | Chairman | 0 companies |
| Jørgen Laursen | Board of Directors | 0 companies |