| Revenue | DKK 812K | -24% |
| EBITDA | DKK -1,4M | -30% |
| Net profit | DKK -1,3M | -47% |
| Total assets | DKK 9M | +14% |
| Equity | DKK 176K | -46% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -740 | -292 | 405 | 33 | 1.249 | 1.063 | 812 |
| Staff expenses | -885 | -1.742 | -1.767 | -1.986 | -2.221 | -2.155 | -2.233 |
| EBITDA | -1.625 | -2.034 | -1.363 | -1.954 | -971 | -1.093 | -1.421 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.625 | -2.034 | -1.363 | -1.954 | -971 | -1.093 | -1.421 |
| Net financials | -12 | -168 | -286 | -271 | -264 | -346 | -476 |
| Profit before tax | -1.637 | -2.202 | -1.648 | -2.224 | -1.235 | -1.439 | -1.897 |
| Tax | -327 | -501 | -363 | -483 | -266 | -569 | -615 |
| Net profit | -1.310 | -1.701 | -1.286 | -1.741 | -969 | -870 | -1.282 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 514 | 1.591 | 1.021 | 2.148 | 4.073 | 7.956 | 9.034 |
| Equity | -210 | -1.911 | -3.197 | -1.631 | -469 | 323 | 176 |
| Long-term debt | 612 | 3.180 | 3.611 | 3.210 | 3.840 | 6.744 | 8.067 |
| Short-term debt | 111 | 322 | 607 | 569 | 346 | 434 | 286 |
| Total debt | 724 | 3.502 | 4.218 | 3.780 | 4.187 | 7.178 | 8.353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2014 | — | — |
KY Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OCT Pii ApS | Company | 20.0% | 20.0% | 2020 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2015 |
HEDGEHOG HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2019 |
| Individual | 50.0% | 50.0% | 2014 | |
THOR ANSBÆK HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
ØLAND HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Nørregaard Øland | Management | 0 companies |
| Kresten Yvind | Management | 0 companies |
| Kirsten Winther | Board of Directors | 0 companies |
| Jacob Lundgreen Philipsen | Board of Directors | 0 companies |
| Gustaf Iuel-Brockdorff | Chairman | 0 companies |
| Jakob Skov | Board of Directors | 0 companies |
| Finn Halken | Chairman | 0 companies |
| Bent Benemann Bischoff | Chairman | 0 companies |
| Anne Sophie Winther Hansen | Board of Directors | 0 companies |