| Revenue | DKK 3,2M | -27% |
| EBITDA | DKK -1,5M | -562% |
| Net profit | DKK -4,3M | -11% |
| Total assets | DKK 3,8M | -56% |
| Equity | DKK -5,8M | -284% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -120 | -582 | -308 | 125 | 1.872 | 4.547 | 4.446 | 3.233 |
| Staff expenses | -633 | -1.839 | -2.535 | -3.401 | -4.409 | -5.233 | -4.666 | -4.694 |
| EBITDA | -753 | -2.422 | -2.843 | -3.276 | -2.537 | -685 | -221 | -1.461 |
| Depreciation & amort. | -5 | -11 | -605 | -1.138 | -2.384 | -2.891 | -3.085 | -2.219 |
| EBIT | -758 | -2.433 | -3.448 | -4.415 | -4.921 | -3.576 | -3.306 | -3.680 |
| Net financials | -0 | -48 | -61 | -122 | -414 | -233 | -530 | -581 |
| Profit before tax | -758 | -2.481 | -3.509 | -4.536 | -5.335 | -3.809 | -3.836 | -4.261 |
| Tax | -0 | -0 | -467 | -562 | -656 | -0 | -0 | -0 |
| Net profit | -593 | -2.090 | -3.042 | -3.975 | -4.679 | -3.809 | -3.836 | -4.261 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.272 | 2.942 | 7.143 | 14.635 | 8.867 | 9.174 | 8.660 | 3.847 |
| Equity | 1.007 | 1.517 | 4.071 | 4.869 | 190 | -629 | -1.500 | -5.761 |
| Long-term debt | 0 | 0 | 705 | 5.525 | 5.601 | 3.877 | 5.661 | 5.984 |
| Short-term debt | 265 | 1.425 | 2.367 | 4.242 | 3.076 | 5.927 | 4.500 | 3.624 |
| Total debt | 265 | 1.425 | 3.072 | 9.766 | 8.677 | 9.803 | 10.160 | 9.608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2025 | — | — |
BT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bertel Torp Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 20.0% | 20.0% | 2020 | |
2450Ventures Capital Holding ApS | Company | 20.0% | 20.0% | 2023 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2022 | |
CAPNOVA A/S | Company | 0.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michell Rose Nørgaard Jensen | Management | 0 companies |
| Bertel Torp Ovesen | Chief Executive Officer | 0 companies |
| Sosun Sendi | Chief Executive Officer | 0 companies |
| Anders Kopp Jensen | Board of Directors | 0 companies |
| Anders Grinsted Klinkby | Chairman | 0 companies |
| Jens Chresten Kolding Søndergaard | Board of Directors | 0 companies |
| Jesper Hart-Hansen | Board of Directors | 0 companies |
| Michael Chang Bjørnlund | Chairman | 0 companies |
| Mogens Nielsen | Chairman | 0 companies |
| Andreas Sidelmann Christensen | Board of Directors | 0 companies |
| Jean Mary Cullen | Board of Directors | 0 companies |