| Revenue | DKK 2K | -100% |
| EBITDA | DKK 2K | -99% |
| Net profit | DKK -83K | -132% |
| Total assets | DKK 917K | -12% |
| Equity | DKK -4,2M | -2% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 393 | 53 | 1.241 | -143 | 59 | 379 | 372 | 2 |
| Staff expenses | -813 | -1.130 | -539 | -459 | -493 | -124 | -215 | -39 | -0 |
| EBITDA | -816 | -737 | -487 | 782 | -636 | -65 | 164 | 333 | 2 |
| Depreciation & amort. | 25 | 189 | -239 | -268 | -822 | -922 | -61 | -48 | -85 |
| EBIT | -841 | -926 | -726 | 515 | -1.458 | -987 | 104 | 285 | -83 |
| Net financials | -132 | -282 | -360 | -3 | -5 | -5 | -5 | -2 | 0 |
| Profit before tax | -973 | -1.208 | -1.086 | 512 | -1.463 | -992 | 99 | 283 | -83 |
| Tax | -213 | -266 | -227 | 100 | -116 | -0 | -0 | 24 | -0 |
| Net profit | -760 | -942 | -859 | 412 | -1.347 | -992 | 99 | 260 | -83 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.681 | 3.409 | 2.841 | 3.453 | 1.867 | 941 | 926 | 1.037 | 917 |
| Equity | -707 | -1.649 | -2.508 | -2.096 | -3.444 | -4.436 | -4.337 | -4.077 | -4.161 |
| Long-term debt | 2.972 | 4.681 | 5.014 | 5.023 | 4.971 | 4.944 | 4.944 | 4.944 | 4.944 |
| Short-term debt | 121 | 213 | 335 | 426 | 339 | 432 | 319 | 170 | 133 |
| Total debt | 3.093 | 4.894 | 5.349 | 5.450 | 5.311 | 5.376 | 5.263 | 5.114 | 5.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
EC Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LS Founder | Founder | 2015 | — | — |
JC Management | Management | 2018 | — | — |
DW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2018 | |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Theisler | Chief Executive Officer | 0 companies |
| Ernest Clark Fuller | Chief Executive Officer | 0 companies |
| Liping Shi | Founder | 0 companies |
| Jens Christian Schultz | Management | 0 companies |
| Dennis Wissendorf Marzec | Chief Executive Officer | 0 companies |
| Casper Erfurt Kücken Aaen | Board of Directors | 0 companies |
| Michael Rodan Chang | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |