| Revenue | DKK 7,1M | +53% |
| EBITDA | DKK 3,5M | +94% |
| Net profit | DKK 1M | +672% |
| Total assets | DKK 12,2M | +11% |
| Equity | DKK 2,1M | +96% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -162 | 1.321 | 3.063 | 3.193 | 4.662 | 5.910 | 4.929 | 4.658 | 4.681 | 7.148 |
| Staff expenses | -262 | -1.390 | -2.057 | -2.586 | -2.257 | -2.308 | -2.359 | -2.292 | -2.863 | -3.613 |
| EBITDA | -424 | -70 | 1.006 | 607 | 2.405 | 3.603 | 2.570 | 2.366 | 1.818 | 3.534 |
| Depreciation & amort. | -244 | -557 | -951 | -1.422 | -1.436 | -1.202 | -1.188 | -1.549 | -1.765 | -1.905 |
| EBIT | -668 | -627 | 56 | -815 | 969 | 2.401 | 1.382 | 817 | 53 | 1.630 |
| Net financials | -78 | -142 | -249 | -381 | -295 | -352 | -404 | -377 | -323 | -340 |
| Profit before tax | -746 | -769 | -193 | -1.196 | 675 | 2.049 | 978 | 441 | -270 | 1.289 |
| Tax | -163 | -168 | -43 | -271 | 150 | 361 | 109 | 67 | -90 | 262 |
| Net profit | -583 | -600 | -151 | -926 | 524 | 1.688 | 870 | 373 | -180 | 1.027 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.197 | 2.012 | 3.268 | 5.478 | 6.850 | 8.707 | 11.166 | 11.360 | 11.006 | 12.232 |
| Equity | -532 | -1.131 | -1.282 | -2.208 | -1.684 | 5 | 875 | 1.248 | 1.069 | 2.096 |
| Long-term debt | 0 | 0 | 975 | 6.618 | 6.213 | 6.731 | 8.452 | 8.259 | 8.061 | 7.883 |
| Short-term debt | 1.669 | 2.983 | 3.382 | 748 | 1.897 | 1.380 | 1.100 | 1.027 | 980 | 1.415 |
| Total debt | 1.669 | 2.983 | 4.357 | 7.366 | 8.110 | 8.111 | 9.552 | 9.286 | 9.041 | 9.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2026 | |
HORUP HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
FAMILIEN JUUL HOLDING ApS | Company | 20.0% | 20.0% | 2026 |
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 |
|---|---|---|
| Niels Juul | Chief Executive Officer | 0 companies |
| Bjarne Henning Jensen | Chairman | 0 companies |
| Thorvald Horup | Board of Directors | 0 companies |
| Adam David Campbell Todd | Board of Directors | 0 companies |
| Kristian Madsen | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Brian Gottorp Jeppesen | Board of Directors | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |