| Revenue | DKK 349K | -21% |
| EBITDA | DKK 102K | +79% |
| Net profit | DKK -223K | -13% |
| Total assets | DKK 1,4M | -26% |
| Equity | DKK -481K | -86% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | -126 | -245 | 7 | 382 | 496 | 763 | -240 | -101 | 442 | 349 |
| Staff expenses | -101 | -137 | -837 | -657 | -940 | -818 | -1.174 | -342 | -219 | -385 | -247 |
| EBITDA | -53 | -263 | -1.082 | -650 | -558 | -322 | -411 | -582 | -321 | 57 | 102 |
| Depreciation & amort. | -5 | 9 | 18 | 595 | -630 | -716 | -767 | -2.730 | -249 | -249 | -249 |
| EBIT | -58 | -272 | -1.100 | -1.245 | -1.188 | -1.038 | -1.178 | -3.311 | -570 | -192 | -147 |
| Net financials | -1 | -0 | -1 | -615 | -680 | -757 | 6.494 | 3.279 | -58 | -60 | -64 |
| Profit before tax | -59 | -272 | -1.098 | -1.860 | -1.869 | -1.794 | 5.316 | -32 | -628 | -253 | -211 |
| Tax | -12 | -66 | -242 | -390 | -413 | -451 | 724 | -434 | -196 | -55 | 12 |
| Net profit | -47 | -207 | -857 | -1.469 | -1.456 | -1.344 | 4.592 | 402 | -433 | -198 | -223 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.092 | 3.843 | 7.573 | 7.379 | 6.646 | 6.741 | 6.684 | 2.641 | 2.351 | 1.936 | 1.438 |
| Equity | 503 | 297 | -560 | -2.030 | -3.485 | -4.829 | -30 | 371 | -61 | -259 | -481 |
| Long-term debt | 0 | 1.937 | 5.767 | 7.300 | 8.591 | 10.378 | 4.244 | 1.161 | 1.496 | 1.563 | 1.615 |
| Short-term debt | 589 | 1.036 | 1.405 | 1.465 | 1.170 | 1.084 | 1.505 | 341 | 384 | 195 | 145 |
| Total debt | 589 | 2.974 | 7.172 | 8.765 | 9.761 | 11.463 | 5.750 | 1.501 | 1.880 | 1.758 | 1.760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CXD HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2015 |
Flying BizKit ApS | Company | 15.0% | 15.0% | 2021 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Aviaja Borup Lynggaard | Management | 0 companies |
| Heidi Nørgaard Jensen | Board of Directors | 0 companies |
| Jørgen Klink Skov | Board of Directors | 0 companies |
| Thomas Kanstrup Christensen | Chairman | 0 companies |
| Helle Margrethe Myrthue | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |