| Revenue | DKK 7,6M | -215% |
| EBITDA | DKK -19,2M | -51% |
| Net profit | DKK -17,5M | -51% |
| Total assets | DKK 237,9M | +418% |
| Equity | DKK 198,1M | +1799% |
| Employees | 51 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -960 | -1.857 | -764 | -249 | 66 | -327 | -982 | -2.409 | -6.578 | 7.573 |
| Staff expenses | -471 | -1.580 | -1.773 | -3 | -158 | -651 | -776 | -1.448 | -5.928 | -26.779 |
| EBITDA | -1.431 | -3.438 | -2.537 | -252 | -92 | -978 | -2.454 | -4.883 | -12.722 | -19.206 |
| Depreciation & amort. | -0 | -23 | -23 | -23 | -6 | -13 | -83 | -1.099 | -2.749 | -4.718 |
| EBIT | -1.431 | -3.461 | -2.560 | -275 | -99 | -991 | -2.537 | -5.982 | -15.471 | -23.924 |
| Net financials | -10 | -22 | -0 | -4 | -4 | -5 | -33 | 170 | 541 | 1.139 |
| Profit before tax | -1.441 | -3.483 | -2.560 | -278 | -102 | -996 | -2.570 | -5.812 | -14.930 | -22.785 |
| Tax | -315 | -764 | -239 | -0 | -43 | -204 | -1.370 | -1.357 | -3.303 | -5.254 |
| Net profit | -1.126 | -2.718 | -2.322 | -278 | -59 | -792 | -1.201 | -4.455 | -11.627 | -17.531 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.395 | 3.917 | 1.476 | 402 | 527 | 1.585 | 12.668 | 51.198 | 45.938 | 237.935 |
| Equity | 6.314 | 3.596 | 1.274 | 395 | 336 | -456 | -1.656 | 21.317 | 10.432 | 198.146 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.725 | 3.725 | 0 |
| Short-term debt | 81 | 322 | 203 | 7 | 191 | 2.040 | 14.325 | 25.842 | 31.781 | 39.789 |
| Total debt | 81 | 322 | 203 | 7 | 191 | 2.040 | 14.325 | 29.567 | 35.506 | 39.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2025 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sparrow Quantum Holding ApS | Company | 33.3% | 33.3% | 2025 |
PENSIONDANMARK PENSIONSFORSIKRINGSAKTIESELSKAB | Company | 15.0% | 15.0% | 2025 |
| Individual | 10.0% | 10.0% | 2025 | |
Danmarks Eksport- og Investeringsfond | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
Seier Capital Denmark A/S | Company | 15.0% | 15.0% | 2018 |
OSTO HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 33.3% | 33.3% | 2019 | |
Hersoug Holding ApS | Company | 33.3% | 33.3% | 2021 |
Stokbro Invest ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lodahl | Management | 0 companies |
| Kurt Stokbro | Chief Executive Officer | 0 companies |
| Søren Stobbe | Chief Executive Officer | 0 companies |
| Eric Frydenlund Michelsen | Board of Directors | 0 companies |
| Rune Gade Holm | Board of Directors | 0 companies |
| Jørgen Hauglund | Board of Directors | 0 companies |
| Niels Christian Nielsen | Chairman | 0 companies |
| Jesper Nørregaard | Chairman | 0 companies |
| Niels Nielsen | Board of Directors | 0 companies |
| Gerald Søren Kenner | Board of Directors | 0 companies |
| Jesper Lilledal Holmgaard | Board of Directors | 0 companies |
| Martin Jakob Steinmann | Board of Directors | 0 companies |
| Maibritt Witt Hersoug | Board of Directors | 0 companies |