| Revenue | DKK 11M | +40% |
| EBITDA | DKK 5,9M | +94% |
| Net profit | DKK 985K | +243% |
| Total assets | DKK 38M | -10% |
| Equity | DKK 27,5M | +4% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -926 | -2.721 | -2.175 | -1.010 | -211 | -437 | 1.679 | 7.860 | 10.996 |
| Staff expenses | -0 | -1.306 | -1.795 | -1.615 | -1.470 | -1.637 | -5.707 | -4.804 | -5.061 |
| EBITDA | -926 | -4.027 | -3.970 | -2.625 | -1.681 | -2.074 | -4.028 | 3.055 | 5.935 |
| Depreciation & amort. | -0 | -291 | -1.169 | -1.183 | -1.661 | -2.508 | -3.352 | -3.534 | -4.590 |
| EBIT | -926 | -4.317 | -5.139 | -3.808 | -3.341 | -4.582 | -7.380 | -479 | 1.345 |
| Net financials | -103 | -546 | -946 | -699 | -869 | -1.118 | -1.167 | -754 | -624 |
| Profit before tax | -1.029 | -4.863 | -6.085 | -4.507 | -4.210 | -5.699 | -8.547 | -1.233 | 720 |
| Tax | -223 | -1.067 | -1.332 | -997 | -1.136 | -1.384 | -1.181 | -544 | -265 |
| Net profit | -807 | -3.796 | -4.753 | -3.510 | -3.075 | -4.316 | -7.366 | -688 | 985 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.334 | 18.537 | 17.402 | 19.602 | 21.489 | 28.315 | 37.948 | 42.312 | 38.019 |
| Equity | 1.380 | 1.283 | 6.530 | 3.020 | 5.946 | 1.630 | 12.129 | 26.560 | 27.545 |
| Long-term debt | 2.208 | 8.278 | 3.240 | 9.130 | 5.450 | 8.784 | 5.979 | 5.051 | 3.808 |
| Short-term debt | 2.091 | 7.719 | 7.326 | 7.378 | 10.051 | 17.901 | 18.091 | 9.667 | 6.416 |
| Total debt | 4.299 | 15.997 | 10.566 | 16.508 | 15.501 | 26.685 | 24.070 | 14.717 | 10.224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLD Holding Aps | Company | 66.7% | 66.7% | 2015 |
PJR Holding ApS | Company | 20.0% | 20.0% | 2017 |
SAAN HOLDING A/S | Company | 5.0% | 5.0% | 2025 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gregers Baungaard | Chief Executive Officer | 0 companies |
| Henrik Aarøe Neergaard | Chairman | 0 companies |
| Arne Kartin Olsen | Chairman | 0 companies |
| Thomas Storgaard Hansen | Board of Directors | 0 companies |
| Lars Gorzelak | Board of Directors | 0 companies |
| Peter Madsen | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Chairman | 0 companies |
| Anne Gertie Baungaard | Board of Directors | 0 companies |
| Morten Daugaard Nielsen | Board of Directors | 0 companies |
| Ralf Astrup | Chairman | 0 companies |