| Revenue | DKK 4,9M | +4% |
| EBITDA | DKK -798K | +54% |
| Net profit | DKK -1,3M | +33% |
| Total assets | DKK 12,3M | -9% |
| Equity | DKK 4,5M | -22% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 | -368 | -1.539 | 1.107 | 2.057 | -1.703 | 1.763 | 4.274 | 4.739 | 4.936 |
| Staff expenses | -256 | -1.056 | -1.865 | -2.200 | -3.260 | -5.099 | -3.726 | -5.599 | -4.574 | -3.695 |
| EBITDA | -188 | -1.424 | -3.404 | -1.093 | -1.204 | -6.802 | -4.723 | -3.264 | -1.729 | -798 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -12 | -41 | -217 | -404 | -577 | -778 |
| EBIT | -188 | -1.424 | -3.404 | -1.093 | -1.216 | -6.843 | -4.940 | -3.668 | -2.306 | -1.576 |
| Net financials | -17 | -23 | -23 | -39 | -127 | 19 | -58 | 133 | -74 | -100 |
| Profit before tax | -205 | -1.448 | -3.427 | -1.132 | -1.343 | -6.824 | -4.998 | -3.535 | -2.380 | -1.676 |
| Tax | -45 | -318 | -799 | -567 | -293 | -880 | -310 | -392 | -428 | -361 |
| Net profit | -160 | -1.129 | -2.628 | -565 | -1.050 | -5.944 | -4.688 | -3.143 | -1.952 | -1.315 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512 | 6.391 | 3.906 | 4.006 | 9.794 | 97.399 | 13.206 | 11.851 | 13.510 | 12.276 |
| Equity | -110 | 5.603 | 2.924 | 2.359 | 235 | 92.977 | 10.893 | 7.744 | 5.770 | 4.477 |
| Long-term debt | 417 | 438 | 461 | 479 | 5.808 | 0 | 0 | 591 | 3.155 | 2.322 |
| Short-term debt | 205 | 350 | 521 | 1.168 | 3.751 | 4.422 | 0 | 3.516 | 4.585 | 5.477 |
| Total debt | 622 | 788 | 982 | 1.647 | 9.559 | 4.422 | -2.313 | 4.107 | 7.740 | 7.799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2015 | — | — |
PG Founder | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JERRONG ApS | Company | 15.0% | 15.0% | 2021 |
Refactoring ApS | Company | 15.0% | 15.0% | 2021 |
MARTIN HYLDAHL HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
Dervel Holding ApS | Company | 15.0% | 15.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 | |
Nordic Makers 28 Cluedin ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
BIOSTRAT BIOTECH CONSULTING ApS | Company | 5.0% | 5.0% | 2018 |
GATE Invest ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Philipp Alexander Heltewig | Founder | 0 companies |
| Pierre Ghislain Derval | Founder | 0 companies |
| Alexandra Katherine Goodway | Board of Directors | 0 companies |
| Philipp Alexander Heltewig | Chairman | 0 companies |
| Nils Christopher Joseph Howland | Board of Directors | 0 companies |
| Timothy Daniel Ward | Chairman | 0 companies |
| Martin Sixhøj Hyldahl | Board of Directors | 0 companies |
| Pierre Ghislain Derval | Board of Directors | 0 companies |
| Mina Mutafchieva | Board of Directors | 0 companies |