| Revenue | DKK 3,5M | +39% |
| EBITDA | DKK 1,2M | +41% |
| Net profit | DKK 489K | +106% |
| Total assets | DKK 6,5M | +10% |
| Equity | DKK 2,7M | +23% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -371 | 244 | 1.863 | 1.511 | 2.144 | 1.676 | 2.508 | 3.492 |
| Staff expenses | -203 | -572 | -2.336 | -2.272 | -1.780 | -1.278 | -1.651 | -2.282 |
| EBITDA | -573 | -328 | -473 | -761 | 364 | 398 | 857 | 1.211 |
| Depreciation & amort. | -0 | -56 | -286 | -368 | -447 | -388 | -388 | -422 |
| EBIT | -573 | -384 | -759 | -1.129 | -84 | 11 | 469 | 788 |
| Net financials | -3 | -61 | -152 | -202 | -244 | 2.124 | -166 | -162 |
| Profit before tax | -576 | -445 | -911 | -1.332 | -328 | 2.135 | 303 | 626 |
| Tax | -126 | -104 | -200 | -304 | -78 | 376 | 66 | 138 |
| Net profit | -450 | -341 | -711 | -1.027 | -250 | 1.759 | 237 | 489 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.536 | 4.309 | 4.743 | 4.166 | 5.128 | 5.649 | 5.953 | 6.548 |
| Equity | 935 | 658 | -52 | -1.080 | -1.330 | 1.929 | 2.166 | 2.655 |
| Long-term debt | 1.299 | 2.950 | 4.030 | 4.323 | 4.973 | 2.580 | 2.333 | 1.790 |
| Short-term debt | 296 | 510 | 591 | 922 | 1.485 | 895 | 1.155 | 1.767 |
| Total debt | 1.595 | 3.459 | 4.620 | 5.245 | 6.458 | 3.476 | 3.488 | 3.557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2022 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SB Management | Management | 2017 | — | — |
LT Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KHaaning Holding ApS | Company | 50.0% | 50.0% | 2022 |
JIO Holding ApS | Company | 15.0% | 15.0% | 2022 |
Ultranav ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 5.0% | 5.0% | 2022 | |
KAPLAN Holding ApS | Company | 5.0% | 5.0% | 2022 |
TECHT Holding ApS | Company | 5.0% | 5.0% | 2022 |
Ultranav International ApS | Company | 10.0% | 10.0% | 2022 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Kristian Jeppesen | Management | 0 companies |
| Kim Haaning | Chief Executive Officer | 0 companies |
| Stefan Bjørn Urup Kaplan | Management | 0 companies |
| Lars Techt Myrhøj | Management | 0 companies |
| Henrik Sager Mogensen | Board of Directors | 0 companies |
| Lene Gerlach | Chairman | 0 companies |
| Ole Ingrisch | Chairman | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Steen Kallestrup | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |