| Revenue | DKK 5,3M | +167% |
| EBITDA | DKK -4M | +53% |
| Net profit | DKK -66,1M | +40% |
| Total assets | DKK 1,3B | +2% |
| Equity | DKK 1,3B | +2% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.759 | 95.228 | 97.299 | 102.049 | 2.105 | 2.069 | 2.069 | 2.000 | 5.342 |
| Staff expenses | -13.671 | -49.761 | -52.972 | -54.921 | -3.322 | -3.781 | -0 | -7.995 | -8.119 |
| EBITDA | 19.088 | 45.467 | 44.328 | 47.127 | -1.217 | -3.336 | -4.084 | -8.603 | -4.039 |
| Depreciation & amort. | -3.445 | -12.698 | -13.748 | -15.666 | -0 | -0 | -0 | -0 | -464 |
| EBIT | 15.644 | 32.770 | 30.579 | 31.462 | -1.217 | -3.336 | -4.084 | -8.603 | -4.502 |
| Net financials | 9.120 | -9.166 | -6.156 | -3.865 | 80.214 | 251.000 | 40.889 | -102.162 | -57.720 |
| Profit before tax | 13.246 | 23.603 | 24.424 | 27.596 | 78.996 | 247.665 | 36.805 | -110.765 | -62.222 |
| Tax | 3.076 | 4.907 | 5.490 | 7.106 | -1 | -1.896 | 1.744 | 130 | 3.892 |
| Net profit | 10.170 | 18.697 | 18.934 | 20.490 | 78.997 | 249.561 | 35.061 | -110.894 | -66.114 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 319.260 | 306.864 | 306.010 | 298.453 | 606.148 | 703.288 | 1.389.387 | 1.254.629 | 1.279.326 |
| Equity | 60.170 | 78.866 | 97.801 | 107.836 | 429.485 | 504.795 | 1.388.084 | 1.251.369 | 1.272.959 |
| Long-term debt | 198.734 | 157.985 | 65.210 | 46.904 | 140.000 | 105.000 | 0 | 0 | 0 |
| Short-term debt | 57.280 | 58.566 | 127.687 | 123.565 | 36.663 | 93.493 | 1.303 | 3.260 | 6.367 |
| Total debt | 256.014 | 216.551 | 192.898 | 170.469 | 176.663 | 198.493 | 1.303 | 3.260 | 6.367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2023 | — | — |
CC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SS Management | Management | 2020 | — | — |
LH Management | Management | 2025 | — | — |
SK Management | Management | 2016 | — | — |
BK Management | Management | 2016 | — | — |
ES Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2016 | |
| Individual | 5.0% | 5.0% | 2022 | |
SSI Diagnostica Holding A/S | Company | 33.3% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Egil Mølsted Madsen | Management | 0 companies |
| Christina Charlotte Lindved | Chief Executive Officer | 0 companies |
| Søren Skjold Mogensen | Management | 0 companies |
| Lars Henrik Vejrup Hansen | Management | 0 companies |
| Steffen Kjeld Thomsen | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Emil Staal Bergander | Management | 0 companies |
| Catherine Yaping Chen | Board of Directors | 0 companies |
| Stig Løkke Pedersen | Chairman | 0 companies |
| Sibel Karina Arnes | Board of Directors | 0 companies |
| Daniel Joseph Delaney | Board of Directors | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Joseph Edward Bernardo | Board of Directors | 0 companies |
| Jan Gunnar Åkesson | Chairman | 0 companies |
| Patrik Olof Dahlén | Board of Directors | 0 companies |
| Sven Henrik Reinhold Geijer | Board of Directors | 0 companies |
| Bror Thomas Pollare | Board of Directors | 0 companies |
| Ingo Sujit Michael Chakravarty | Board of Directors | 0 companies |
| Nachum Shamir | Chairman | 0 companies |
| Rasmus Karl Gustaf Molander | Board of Directors | 0 companies |