| Revenue | DKK 16,2M | -18% |
| EBITDA | DKK 5M | -42% |
| Net profit | DKK 1,3M | -77% |
| Total assets | DKK 19,8M | -22% |
| Equity | DKK 18,4M | -24% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -195 | -457 | -361 | 248 | 1.182 | -185 | 970 | 19.777 | 16.192 |
| Staff expenses | -0 | -204 | -188 | -199 | -852 | -1.718 | -1.684 | -9.198 | -11.018 | -11.151 |
| EBITDA | -48 | -399 | -645 | -560 | -604 | -537 | -1.869 | -8.228 | 8.759 | 5.042 |
| Depreciation & amort. | -0 | 1 | 61 | -72 | -78 | -725 | -737 | -8.131 | -3.131 | -3.404 |
| EBIT | -48 | -400 | -706 | -632 | -681 | -1.262 | -2.606 | -16.359 | 5.628 | 1.638 |
| Net financials | 0 | -1 | -0 | -0 | -0 | -255 | -295 | -279 | 30 | -13 |
| Profit before tax | -48 | -401 | -706 | -632 | -681 | -1.517 | -2.901 | -16.638 | 5.658 | 1.625 |
| Tax | -0 | -98 | -155 | -139 | -165 | -493 | -946 | -2.422 | 83 | 357 |
| Net profit | -48 | -303 | -551 | -493 | -516 | -1.024 | -1.955 | -14.216 | 5.575 | 1.268 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 196 | 895 | 2.340 | 5.332 | 7.928 | 15.282 | 35.734 | 32.952 | 25.322 | 19.766 |
| Equity | 152 | 350 | -201 | -264 | 320 | 178 | 21.249 | 18.551 | 24.126 | 18.394 |
| Long-term debt | 0 | 151 | 1.361 | 2.788 | 2.864 | 3.253 | 751 | 233 | 0 | 0 |
| Short-term debt | 44 | 386 | 1.033 | 2.420 | 4.210 | 11.277 | 13.030 | 14.168 | 1.196 | 1.373 |
| Total debt | 44 | 536 | 2.394 | 5.209 | 7.074 | 14.531 | 13.781 | 14.401 | 1.196 | 1.373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2016 |
| Individual | 100.0% | 100.0% | 2022 | |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2020 |
BOREAN INNOVATION A/S | Company | 10.0% | 10.0% | 2018 |
LNR Invest Aps | Company | 5.0% | 5.0% | 2021 |
MLillethorup Holding ApS | Company | 5.0% | 5.0% | 2020 |
Steen Uttrup Pedersen Holding ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 100.0% | 100.0% | 2021 | |
Kongsfelt Kemi Holding ApS | Company | 20.0% | 20.0% | 2020 |
KDaasbjerg Holding ApS | Company | 20.0% | 20.0% | 2021 |
M. Hinge Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Blom Lillethorup | Management | 0 companies |
| Naël Jérémie Richard Karim Kassar | Board of Directors | 0 companies |
| Nety Murali Krishna | Chairman | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Ramakanth Alapati | Board of Directors | 0 companies |
| Steen Uttrup Pedersen | Board of Directors | 0 companies |
| Mogens Hinge | Board of Directors | 0 companies |
| Kim Daasbjerg | Chairman | 0 companies |