| Revenue | DKK 2,2M | +53% |
| EBITDA | DKK -12,3M | +41% |
| Net profit | DKK -10,4M | +43% |
| Total assets | DKK 89,4M | -12% |
| Equity | DKK 83,2M | -12% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -230 | 652 | 602 | -877 | 4.161 | 818 | 1.399 | 8.657 | 1.411 | 2.161 |
| Staff expenses | -2.271 | -2.964 | -2.979 | -3.596 | -6.992 | -11.422 | -16.996 | -20.079 | -22.068 | -14.419 |
| EBITDA | -2.501 | -2.313 | -2.377 | -4.472 | -2.831 | -10.650 | -15.597 | -11.422 | -20.657 | -12.259 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -11 | -31 | -41 | -87 | -87 | -87 |
| EBIT | -2.501 | -2.313 | -2.377 | -4.472 | -2.843 | -10.681 | -15.638 | -11.509 | -20.744 | -12.346 |
| Net financials | -19 | -52 | -75 | -7 | -104 | -463 | -687 | -1.454 | -1.555 | -987 |
| Profit before tax | -2.520 | -2.365 | -2.452 | -4.479 | -2.946 | -11.143 | -16.324 | -12.963 | -22.299 | -13.332 |
| Tax | -295 | -738 | -537 | -484 | -1.663 | -1.990 | -3.680 | -3.346 | -3.897 | -2.884 |
| Net profit | -2.224 | -1.627 | -1.915 | -3.995 | -1.284 | -9.153 | -12.644 | -9.617 | -18.402 | -10.448 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.849 | 2.362 | 2.872 | 5.951 | 26.779 | 40.566 | 76.484 | 67.141 | 101.874 | 89.423 |
| Equity | 759 | 1.587 | 1.739 | 4.744 | 14.233 | 33.502 | 68.560 | 58.730 | 94.235 | 83.223 |
| Long-term debt | 760 | 0 | 0 | 0 | 10.013 | 5.733 | 6.029 | 6.518 | 4.894 | 3.047 |
| Short-term debt | 331 | 775 | 1.133 | 1.207 | 2.335 | 1.331 | 1.895 | 1.619 | 2.560 | 3.153 |
| Total debt | 1.090 | 775 | 1.133 | 1.207 | 12.348 | 7.064 | 7.923 | 8.136 | 7.453 | 6.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Investo Capital I K/S | Company | 15.0% | 15.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
SCHANTZ INNOVATION A/S | Company | 5.0% | 5.0% | 2019 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2016 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
TracInnovations A/S | Company | 5.0% | 5.0% | 2020 |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Ovesen Banke | Chief Executive Officer | 0 companies |
| Nicklas Hall Jarnel | Chief Executive Officer | 0 companies |
| Kim Frode Bendixen | Chief Executive Officer | 0 companies |
| Franciscus Cornelis Robertus Ebskamp | Board of Directors | 0 companies |
| David Hardwick | Board of Directors | 0 companies |
| Peter Thor Munck Birkmand | Board of Directors | 0 companies |
| Morten Schantz | Board of Directors | 0 companies |
| Bjarne Henning Jensen | Chairman | 0 companies |
| Gregory Matthew Shoukimas | Board of Directors | 0 companies |
| Jaw Jim Hsieh | Board of Directors | 0 companies |
| Jes Broeng | Board of Directors | 0 companies |
| Dale Flanders | Chairman | 0 companies |
| Helge Holm-Larsen | Chairman | 0 companies |