| Revenue | DKK 4M | -1% |
| EBITDA | DKK -9,1M | -23% |
| Net profit | DKK -18,3M | -53% |
| Total assets | DKK 44,7M | +153% |
| Equity | DKK 8,7M | +750% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -2.992 | 597 | 3.911 | 4.103 | 4.050 |
| Staff expenses | -0 | -1.504 | -6.683 | -11.456 | -13.102 |
| EBITDA | -2.992 | -907 | -2.772 | -7.353 | -9.052 |
| Depreciation & amort. | -0 | -1.112 | -1.858 | -2.390 | -6.782 |
| EBIT | -2.992 | -2.019 | -4.630 | -9.743 | -15.834 |
| Net financials | -203 | -2.603 | -4.358 | -3.444 | -3.721 |
| Profit before tax | -3.195 | -4.621 | -8.987 | -13.187 | -19.555 |
| Tax | -703 | -443 | -1.058 | -1.238 | -1.245 |
| Net profit | -2.492 | -4.179 | -7.930 | -11.949 | -18.311 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 11.058 | 11.296 | 19.276 | 17.673 | 44.716 |
| Equity | 58 | -586 | 10.641 | -1.338 | 8.703 |
| Long-term debt | 6.672 | 2.050 | 4.065 | 7.599 | 26.398 |
| Short-term debt | 2.974 | 8.259 | 3.963 | 11.075 | 8.801 |
| Total debt | 9.646 | 10.309 | 8.028 | 18.674 | 35.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
UH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Alpha Partners Fund I K/S | Company | 33.3% | 33.3% | 2020 |
LVRC III ApS | Company | 10.0% | 10.0% | 2021 |
TRØST INVEST ApS | Company | 5.0% | 5.0% | 2021 |
3Dkon ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Engelbrecht Pedersen | Chief Executive Officer | 0 companies |
| Martin Holmberg | Chief Executive Officer | 0 companies |
| Ulrik Hvid | Chief Executive Officer | 0 companies |
| Andreas Pank Elmkvist | Board of Directors | 0 companies |
| Johann Andreas Krøger | Board of Directors | 0 companies |
| Jeppe Frandsen | Chairman | 0 companies |
| Kristoffer Kelstrup Sabroe | Board of Directors | 0 companies |
| Christoffer Casparij | Board of Directors | 0 companies |
| Claus Moseholm | Board of Directors | 0 companies |
| Michael Trøst Steffensen | Board of Directors | 0 companies |
| Ulrik Jørring | Chairman | 0 companies |