| Revenue | DKK 48M | +31% |
| EBITDA | DKK 30,5M | +40% |
| Net profit | DKK 18,5M | +47% |
| Total assets | DKK 182,9M | +28% |
| Equity | DKK 98,6M | +23% |
| Employees | 80 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 369 | 464 | 1.868 | 4.424 | 7.272 | 14.870 | 21.140 | 36.572 | 48.019 |
| Staff expenses | -747 | -535 | -0 | -0 | -6.347 | -8.808 | -10.350 | -11.994 | -17.502 |
| EBITDA | -378 | -71 | -3.162 | -403 | 850 | 4.789 | 10.789 | 21.805 | 30.517 |
| Depreciation & amort. | -0 | 311 | -0 | -0 | -0 | -0 | -2.193 | -3.796 | -6.661 |
| EBIT | -378 | -381 | -3.162 | -403 | 850 | 4.789 | 8.596 | 18.009 | 23.857 |
| Net financials | -39 | -149 | -627 | -975 | -336 | -1.234 | -1.109 | -2.191 | -524 |
| Profit before tax | -417 | -531 | -3.789 | -1.377 | 514 | 3.554 | 7.487 | 15.818 | 23.332 |
| Tax | -91 | -117 | -833 | 537 | 114 | 787 | 1.199 | 3.251 | 4.828 |
| Net profit | -326 | -414 | -2.957 | -1.914 | 399 | 2.767 | 6.288 | 12.567 | 18.504 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.387 | 8.252 | 12.188 | 13.673 | 24.979 | 33.462 | 59.286 | 143.000 | 182.889 |
| Equity | 2.160 | 2.715 | 2.258 | 384 | 8.120 | 11.026 | 17.506 | 80.023 | 98.616 |
| Long-term debt | 1.128 | 2.418 | 7.418 | 9.198 | 10.512 | 12.395 | 23.363 | 19.091 | 19.883 |
| Short-term debt | 415 | 2.054 | 1.911 | 3.482 | 4.949 | 8.194 | 15.369 | 34.662 | 46.611 |
| Total debt | 1.543 | 4.472 | 9.329 | 12.681 | 15.462 | 20.589 | 38.733 | 53.753 | 66.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2023 | |
KEYHOLDING ApS | Company | 20.0% | 20.0% | 2023 |
LETS KICK A/S | Company | 10.0% | 10.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2016 |
CHRISTIAN NIELSENS FOND | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2021 | |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2020 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Lindgaard Breum | Chief Executive Officer | 0 companies |
| Christian Evan Clausen | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Lars Randel Nyengaard | Chairman | 0 companies |
| Kresten Nørgaard Christensen | Board of Directors | 0 companies |
| Benjamin Junghans | Board of Directors | 0 companies |
| Mehran Zaker | Board of Directors | 0 companies |
| Henrik Rochat Rasmussen | Board of Directors | 0 companies |
| Rasmus Vesterskov Foged | Board of Directors | 0 companies |
| Anders Borne Fauerskov | Chairman | 0 companies |
| Jens Peder Kvols Kristensen | Board of Directors | 0 companies |
| Henning Nørgaard Klausen | Board of Directors | 0 companies |
| Matthew James Stevens | Board of Directors | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |