| Revenue | DKK -47K | -63% |
| EBITDA | DKK -47K | +63% |
| Net profit | DKK -413K | +11% |
| Total assets | DKK 110K | +71% |
| Equity | DKK -4,9M | -9% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Revenue | — | -887 | -498 | -301 | -125 | -47 |
| Staff expenses | -534 | -472 | -478 | -132 | -0 | -0 |
| EBITDA | -1.050 | -1.359 | -976 | -433 | -125 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.050 | -1.359 | -976 | -433 | -125 | -47 |
| Net financials | -52 | -133 | -234 | -301 | -338 | -366 |
| Profit before tax | -1.102 | -1.492 | -1.210 | -734 | -463 | -413 |
| Tax | -49 | -186 | -110 | -22 | -0 | -0 |
| Net profit | -1.053 | -1.305 | -1.100 | -713 | -463 | -413 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Total assets | 132 | 339 | 247 | 199 | 64 | 110 |
| Equity | -928 | -2.233 | -3.333 | -4.046 | -4.509 | -4.921 |
| Long-term debt | 1.015 | 2.495 | 3.496 | 4.217 | 4.088 | 0 |
| Short-term debt | 45 | 77 | 84 | 28 | 485 | 5.031 |
| Total debt | 1.060 | 2.572 | 3.580 | 4.245 | 4.573 | 5.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2014 | — | — |
SS Unofficial title | Unofficial title | 2021 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2014 |
THEOLI Holding ApS | Company | 10.0% | 10.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
CAPNOVA A/S | Company | 5.0% | 5.0% | 2017 |
HENRIK LØVSCHALL HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Jager Lindquist | Management | 0 companies |
| Søren Sund Holmark | Unofficial title | 0 companies |
| Henrik Løvschall | Chief Executive Officer | 0 companies |
| Ole Thomas Marker | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Chairman | 0 companies |
| Jørn Frederik Falch | Chairman | 0 companies |