| Revenue | DKK 2M | -96% |
| EBITDA | DKK -12,6M | +15% |
| Net profit | DKK -32,9M | -5% |
| Total assets | DKK 263,9M | -9% |
| Equity | DKK 52,7M | -39% |
| Employees | 64 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 867 | 148 | -1.090 | -1.772 | -4.768 | 48.153 | 51.285 | 2.022 |
| Staff expenses | -596 | -462 | -356 | -1.911 | -4.102 | -61.519 | -66.040 | -11.510 |
| EBITDA | 271 | -314 | -1.446 | -3.683 | -8.870 | -13.405 | -14.755 | -12.608 |
| Depreciation & amort. | -0 | -19 | -62 | -108 | -1.545 | -4.601 | -4.365 | -867 |
| EBIT | 271 | -333 | -1.509 | -3.791 | -10.415 | -18.006 | -19.120 | -13.475 |
| Net financials | -29 | -230 | -708 | -561 | -60 | -2.296 | -17.729 | -22.440 |
| Profit before tax | 243 | -563 | -2.216 | -4.331 | -10.475 | -20.302 | -35.210 | -35.915 |
| Tax | 54 | -124 | -503 | -1.757 | -4.343 | -7.086 | -3.918 | -3.049 |
| Net profit | 188 | -439 | -1.713 | -2.575 | -6.133 | -13.216 | -31.292 | -32.866 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.372 | 8.759 | 30.329 | 153.288 | 171.596 | 203.331 | 289.258 | 263.920 |
| Equity | 791 | 351 | -1.362 | 135.166 | 130.526 | 117.310 | 86.008 | 52.682 |
| Long-term debt | 1.254 | 7.578 | 27.687 | 13.742 | 28.958 | 47.181 | 124.755 | 202.495 |
| Short-term debt | 273 | 782 | 1.136 | 1.960 | 8.491 | 38.841 | 78.495 | 8.170 |
| Total debt | 1.527 | 8.360 | 28.822 | 15.703 | 37.449 | 86.022 | 203.250 | 210.665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MH Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Seasalt Group ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 10.0% | 10.0% | 2020 | |
Fornuft Holding ApS | Company | 5.0% | 5.0% | 2020 |
Rentekammeret ApS | Company | 5.0% | 5.0% | 2020 |
ReReactor Holding ApS | Company | 5.0% | 5.0% | 2020 |
NuClean Holding ApS | Company | 5.0% | 5.0% | 2020 |
VIgand Holding ApS | Company | 5.0% | 5.0% | 2020 |
Brightfolk A/S | Company | 5.0% | 5.0% | 2020 |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Navid Samandari | Chief Executive Officer | 0 companies |
| Klaus Randel Nyengaard | Chief Executive Officer | 0 companies |
| Mogens Haahr Bagger | Management | 0 companies |
| Lars Fløe Nielsen | Board of Directors | 0 companies |
| Kent Villibald Hansen | Board of Directors | 0 companies |
| Philippe Francois Pierre Bordarier | Board of Directors | 0 companies |
| Jacob Bundsgaard Johansen | Board of Directors | 0 companies |
| Peter Mühlendorph Egehoved | Board of Directors | 0 companies |
| Mette Fløe Nielsen | Board of Directors | 0 companies |
| Bülent Eren Bayram | Board of Directors | 0 companies |
| Lukasz Gadowski | Board of Directors | 0 companies |
| Alexander Korre Viterbo-Horten | Board of Directors | 0 companies |
| Lise Skaarup Mortensen | Board of Directors | 0 companies |
| Jakob Bergholdt | Board of Directors | 0 companies |
| Niels Harald de Coninck-Smith | Chairman | 0 companies |