| Revenue | DKK 571K | -289% |
| EBITDA | DKK -422K | +67% |
| Net profit | DKK -1,2M | -24% |
| Total assets | DKK 8,4M | -9% |
| Equity | DKK 6,8M | -8% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | -432 | 286 | 348 | -302 | 571 |
| Staff expenses | -1.936 | -1.597 | -695 | -974 | -993 |
| EBITDA | -2.368 | -1.310 | -347 | -1.276 | -422 |
| Depreciation & amort. | -0 | -0 | -900 | -1.009 | -1.040 |
| EBIT | -2.368 | -1.310 | -1.247 | -2.285 | -1.461 |
| Net financials | -18 | -11 | 8 | 1.076 | -69 |
| Profit before tax | -2.386 | -1.322 | -1.240 | -1.210 | -1.530 |
| Tax | -520 | -289 | -273 | -265 | -356 |
| Net profit | -1.866 | -1.033 | -966 | -945 | -1.174 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 9.810 | 10.318 | 9.636 | 9.224 | 8.413 |
| Equity | 6.134 | 7.225 | 6.759 | 7.415 | 6.791 |
| Long-term debt | 1.790 | 1.653 | 1.939 | 907 | 996 |
| Short-term debt | 316 | 1.256 | 887 | 902 | 626 |
| Total debt | 2.106 | 2.908 | 2.827 | 1.809 | 1.622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2015 |
StartupBirds ApS | Company | 5.0% | 5.0% | 2020 |
ITCI A/S | Company | 15.0% | 15.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2017 |
DANBORG HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
JRNY Capital ApS | Company | 10.0% | 10.0% | 2019 |
AUTOOFFER Holding ApS | Company | 50.0% | 50.0% | 2017 |
CARBON60 Invest ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Malmskov Fischer | Chief Executive Officer | 0 companies |
| Finn Kemp Hessellund | Chairman | 0 companies |
| Daniel Peter Søby Uhland Kristensen | Board of Directors | 0 companies |
| Jacob Arentfeld Nielsen | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| René Møller Fonseca | Chairman | 0 companies |
| Simon Ishøi-Faerstain | Board of Directors | 0 companies |
| Christian Strøjer | Board of Directors | 0 companies |
| Thomas Høgh Marschall | Board of Directors | 0 companies |
| Kasper Danborg | Board of Directors | 0 companies |
| Povl Nick Bronstein | Board of Directors | 0 companies |