| Revenue | DKK 1,3M | -39% |
| EBITDA | DKK -2,5M | -215% |
| Net profit | DKK -2,9M | -120% |
| Total assets | DKK 7,4M | +16% |
| Equity | DKK -6,5M | -80% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Revenue | 18 | 133 | 399 | 316 | 2.112 | 1.296 |
| Staff expenses | -234 | -686 | -1.200 | -1.967 | -2.921 | -3.846 |
| EBITDA | -216 | -553 | -801 | -1.651 | -809 | -2.550 |
| Depreciation & amort. | -0 | -0 | -0 | 27 | -346 | -409 |
| EBIT | -216 | -553 | -801 | -1.678 | -1.155 | -2.958 |
| Net financials | -0 | -13 | -5 | -7 | -496 | -759 |
| Profit before tax | -216 | -566 | -805 | -1.686 | -1.651 | -3.718 |
| Tax | -57 | -122 | -176 | -371 | -348 | -849 |
| Net profit | -159 | -444 | -629 | -1.315 | -1.304 | -2.868 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Total assets | 699 | 1.591 | 1.965 | 4.681 | 6.365 | 7.387 |
| Equity | -109 | -553 | -1.181 | -2.395 | -3.599 | -6.467 |
| Long-term debt | 490 | 1.828 | 2.499 | 2.968 | 7.948 | 9.356 |
| Short-term debt | 234 | 161 | 414 | 3.683 | 1.590 | 4.498 |
| Total debt | 724 | 1.990 | 2.913 | 6.651 | 9.538 | 13.854 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2014 | — | — |
OS Unofficial title | Unofficial title | 2022 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KV Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2015 |
VEIS HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
VANDSØ INVEST ApS | Company | 50.0% | 50.0% | 2021 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2018 |
BOREAN INNOVATION A/S | Company | 10.0% | 10.0% | 2021 |
JEPPE LADEFOGED HOLDING IVS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Rahbek Ladefoged | Management | 0 companies |
| Ole Søgaard-Nielsen | Unofficial title | 0 companies |
| Morten Veis Donnerup | Chief Executive Officer | 0 companies |
| Knud Vandsø Madsen | Management | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Thomas Rosenkrands Olsen | Board of Directors | 0 companies |
| Jan Munksgaard Jensen | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |