| Revenue | DKK 1,5M | -22% |
| EBITDA | DKK -6,8M | -3% |
| Net profit | DKK -7M | -197% |
| Total assets | DKK 975K | -15% |
| Equity | DKK -17M | -70% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -331 | -364 | 2.053 | 2.736 | 5.833 | 2.370 | 66 | 1.925 | 1.510 |
| Staff expenses | -2.035 | -2.035 | -3.441 | -5.086 | -5.265 | -6.646 | -8.735 | -8.538 | -8.319 |
| EBITDA | -2.366 | -2.717 | -1.388 | -2.350 | 567 | -4.276 | -8.669 | -6.614 | -6.809 |
| Depreciation & amort. | 350 | -978 | -1.292 | -1.665 | -3.528 | -1.970 | -1.993 | -116 | -114 |
| EBIT | -2.716 | -3.695 | -2.680 | -4.016 | -2.961 | -6.245 | -10.661 | -6.730 | -6.922 |
| Net financials | -116 | -267 | -312 | -343 | -473 | -572 | -621 | 13.948 | -76 |
| Profit before tax | -2.832 | -3.963 | -2.992 | -4.359 | -3.433 | -6.818 | -11.283 | 7.218 | -6.998 |
| Tax | -597 | -1.322 | -523 | -392 | -865 | -569 | -0 | -0 | -0 |
| Net profit | -2.235 | -2.641 | -2.469 | -3.966 | -2.568 | -6.249 | -11.283 | 7.218 | -6.998 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.950 | 7.482 | 6.703 | 7.990 | 6.488 | 3.700 | 2.477 | 1.146 | 975 |
| Equity | 5.531 | 3.779 | 2.768 | -1.267 | -2.464 | -8.383 | -19.666 | -9.989 | -16.988 |
| Long-term debt | 0 | 2.345 | 2.619 | 7.237 | 6.532 | 9.395 | 19.485 | 2.330 | 2.379 |
| Short-term debt | 1.083 | 1.291 | 1.317 | 4.167 | 2.982 | 2.688 | 2.658 | 8.805 | 15.584 |
| Total debt | 3.419 | 3.636 | 3.936 | 11.404 | 9.514 | 12.083 | 22.143 | 11.135 | 17.963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — | |
LD | Board of Directors | 2016 | — | — |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Insero Horsens | Company | 66.7% | 66.7% | 2019 |
PreSeed Ventures A/S | Company | 20.0% | 20.0% | 2017 |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 5.0% | 5.0% | 2018 |
RPMA Investments ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 66.7% | 66.7% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew Harvey Roff | Chief Executive Officer | 0 companies |
| Henrik Ledgaard Ibsen | Chief Executive Officer | 0 companies |
| Jon Ingi Benediktsson | Board of Directors | 0 companies |
| Mads Spangaard Rasmussen | Chairman | 0 companies |
| Dag Eric Christoffer Skjefstad Larsson | Board of Directors | 0 companies |
| Jan Olsen | Board of Directors | 0 companies |
| Claus Ewers | Chairman | 0 companies |
| Morten Dahl Iversen | Board of Directors | 0 companies |
| Thomas Ravnholt | Chairman | 0 companies |
| Kim Søgård Bering Kristensen | Board of Directors | 0 companies |
| Peter Mühlendorph Egehoved | Board of Directors | 0 companies |
| Henrik Bak | Chairman | 0 companies |
| Martin Ratz | Chairman | 0 companies |
| Niels Appel | Chairman | 0 companies |
| Lisa Dam | Board of Directors | 0 companies |
| Dan Arnum Hansen | Board of Directors | 0 companies |
| Anders Kjær | Board of Directors | 0 companies |
| Michael Pedersen | Chairman | 0 companies |
| Finn Winchler Andersen | Board of Directors | 0 companies |