| Revenue | DKK 8,7M | +156% |
| EBITDA | DKK 6M | +680% |
| Net profit | DKK -2,7M | -1875% |
| Total assets | DKK 3,4M | -71% |
| Equity | DKK -2,3M | -693% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.269 | -271 | 474 | 1.431 | 1.268 | 1.375 | 270 | 210 | 4.994 | 3.390 | 8.669 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -725 | -4.470 | -2.617 | -2.639 |
| EBITDA | -1.269 | -271 | 474 | 1.431 | 1.268 | 1.375 | 270 | -515 | 524 | 773 | 6.031 |
| Depreciation & amort. | -0 | -26 | -26 | -26 | -26 | -26 | -0 | -0 | -1.096 | -1.096 | -8.677 |
| EBIT | -1.269 | -297 | 448 | 1.405 | 1.242 | 1.349 | 270 | -515 | -572 | -323 | -2.646 |
| Net financials | 3 | 7 | -9 | -1 | -5 | -1 | -9 | -2 | -5 | -19 | -27 |
| Profit before tax | -1.266 | -290 | 439 | 1.404 | 1.237 | 1.348 | 262 | -518 | -577 | -342 | -2.673 |
| Tax | -296 | -64 | 97 | 309 | -107 | 3 | 733 | -114 | -127 | -493 | -0 |
| Net profit | -970 | -226 | 342 | 1.095 | 1.344 | 1.345 | -471 | -404 | -450 | 151 | -2.673 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 697 | 550 | 882 | 1.186 | 2.739 | 3.808 | 6.544 | 13.378 | 12.348 | 11.709 | 3.377 |
| Equity | 660 | 434 | 777 | 671 | 2.016 | 3.361 | 1.389 | 686 | 235 | 386 | -2.287 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.913 | 10.008 | 9.473 | 2.263 |
| Short-term debt | 36 | 116 | 88 | 504 | 718 | 447 | 4.422 | 2.160 | 1.612 | 1.850 | 3.222 |
| Total debt | 36 | 116 | 88 | 504 | 718 | 447 | 4.422 | 12.073 | 11.620 | 11.323 | 5.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Management | Management | 2026 | — | — |
MK Management | Management | 2017 | — | — |
JH Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REIGN BROS ApS | Company | 100.0% | 100.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2021 |
Stikbold ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Esmaeili Bindslev | Management | 0 companies |
| Martin Kai Sommer | Management | 0 companies |
| Jacob Herold | Management | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Mikkel Martin Pedersen | Board of Directors | 0 companies |
| Simon Bjerrum Engelsted | Chairman | 0 companies |