| Revenue | DKK 856K | +22% |
| EBITDA | DKK 94K | +132% |
| Net profit | DKK -534K | -10% |
| Total assets | DKK 3M | -13% |
| Equity | DKK 636K | -46% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | 93 | -54 | 5 | 840 | 737 | 703 | 856 |
| Staff expenses | -0 | -209 | -410 | -966 | -1.032 | -1.001 | -762 |
| EBITDA | 93 | -263 | -405 | -126 | -295 | -298 | 94 |
| Depreciation & amort. | -7 | 3 | -54 | -339 | -303 | -304 | -732 |
| EBIT | 87 | -266 | -459 | -465 | -598 | -602 | -638 |
| Net financials | -1 | -31 | -116 | -192 | 3.637 | -51 | -71 |
| Profit before tax | 86 | -298 | -574 | -658 | 3.039 | -653 | -709 |
| Tax | 20 | -75 | -118 | -147 | 282 | -166 | -174 |
| Net profit | 65 | -223 | -457 | -511 | 2.757 | -486 | -534 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 274 | 1.340 | 2.298 | 3.071 | 4.106 | 3.485 | 3.044 |
| Equity | 68 | -133 | -590 | -1.101 | 1.657 | 1.170 | 636 |
| Long-term debt | 0 | 990 | 1.876 | 3.378 | 1.230 | 1.277 | 1.538 |
| Short-term debt | 206 | 431 | 876 | 590 | 734 | 641 | 585 |
| Total debt | 206 | 1.421 | 2.752 | 3.968 | 1.963 | 1.918 | 2.123 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NellemannCooper ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 50.0% | 50.0% | 2017 | |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Individual | 50.0% | 50.0% | 2017 | |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Renner Hvidtfeldt | Board of Directors | 0 companies |
| Sabina Kethelz | Board of Directors | 0 companies |
| Trine Printz | Deputy Chairman | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Thomas Juhl | Chairman | 0 companies |
| Henning Nørgaard Klausen | Chairman | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |