| Revenue | DKK 3K | -99% |
| EBITDA | DKK -590K | -196% |
| Net profit | DKK -314K | -3530% |
| Total assets | DKK 1,4M | -44% |
| Equity | DKK 1,3M | -46% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -79 | -527 | 1.720 | 360 | 342 | 445 | 2.338 | 628 | 465 | 3 |
| Staff expenses | -329 | -969 | -515 | -27 | -332 | -251 | -596 | -563 | -665 | -594 |
| EBITDA | -408 | -1.496 | 1.206 | 334 | 10 | 194 | 1.742 | 65 | -200 | -590 |
| Depreciation & amort. | -0 | -40 | -6.552 | -419 | -100 | -100 | -100 | -100 | -0 | -0 |
| EBIT | -408 | -1.536 | -5.346 | -85 | -90 | 94 | 1.642 | -35 | -200 | -590 |
| Net financials | -130 | -415 | 7.173 | -0 | 0 | -0 | 59 | -314 | 214 | 191 |
| Profit before tax | -537 | -1.950 | 1.826 | -85 | -90 | 94 | 1.701 | -349 | 14 | -399 |
| Tax | -134 | -476 | -583 | -19 | -18 | 22 | 376 | -72 | 5 | -85 |
| Net profit | -403 | -1.474 | 2.409 | -67 | -72 | 72 | 1.325 | -277 | 9 | -314 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.030 | 5.372 | 1.899 | 1.334 | 1.327 | 1.602 | 3.458 | 2.433 | 2.468 | 1.395 |
| Equity | 297 | -1.177 | 1.232 | 1.165 | 1.093 | 1.315 | 2.641 | 2.364 | 2.373 | 1.283 |
| Long-term debt | 3.371 | 6.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 220 | 384 | 557 | 81 | 168 | 242 | 795 | 69 | 95 | 111 |
| Total debt | 3.591 | 6.408 | 557 | 81 | 168 | 242 | 795 | 69 | 95 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CWL GROUP ApS | Company | 100.0% | 100.0% | 2017 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2016 |
Uddannelses- og Forskningsstyrelsen | Company | 33.3% | 33.3% | 2014 |
FONDEN SPRING NORDIC | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Erik Wittenborg Lysholm | Management | 0 companies |
| Anders Holme Jensen | Chairman | 0 companies |
| Jesper Bryde-Jacobsen | Board of Directors | 0 companies |
| Knud Odgaard Pedersen | Board of Directors | 0 companies |