| Revenue | DKK 407K | -23% |
| EBITDA | DKK 380K | +3849% |
| Net profit | DKK 194K | +456% |
| Total assets | DKK 1,1M | -2% |
| Equity | DKK 617K | +46% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | 37 | 645 | 256 | 436 | 398 | 529 | 407 |
| Staff expenses | -313 | -350 | -759 | -517 | -332 | -268 | -539 | -27 |
| EBITDA | -255 | -313 | -114 | -261 | 104 | 130 | -10 | 380 |
| Depreciation & amort. | -0 | -140 | -264 | -508 | -3.140 | -0 | -10 | -131 |
| EBIT | -255 | -453 | -378 | -769 | -3.035 | 130 | -20 | 249 |
| Net financials | -0 | -0 | -0 | -2 | -4 | 4.091 | -0 | 0 |
| Profit before tax | -256 | -453 | -378 | -771 | -3.040 | 4.222 | -20 | 250 |
| Tax | -56 | -100 | -87 | -225 | -203 | -0 | 34 | 55 |
| Net profit | -199 | -353 | -291 | -546 | -2.837 | 4.222 | -55 | 194 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.111 | 1.579 | 2.954 | 2.930 | 769 | 671 | 1.118 | 1.101 |
| Equity | -149 | -504 | -792 | -1.307 | -4.144 | 478 | 423 | 617 |
| Long-term debt | 1.011 | 1.823 | 2.712 | 3.577 | 4.473 | 29 | 29 | 0 |
| Short-term debt | 138 | 136 | 799 | 533 | 440 | 165 | 626 | 452 |
| Total debt | 1.149 | 1.959 | 3.511 | 4.110 | 4.913 | 194 | 655 | 452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wojdacz Holding ApS | Company | 15.0% | 15.0% | 2022 |
EpiErda Holding ApS | Company | 15.0% | 15.0% | 2022 |
Spalle ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
Aarhus Universitet | Company | 10.0% | 10.0% | 2022 |
MELT Holding ApS | Company | 5.0% | 5.0% | 2018 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tomasz Kazimierz Wojdacz | Chief Executive Officer | 0 companies |
| Peter Terence Roberts | Chief Executive Officer | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Board of Directors | 0 companies |
| Lars-Ole Gerlach | Board of Directors | 0 companies |
| Lise Lotte Hansen | Board of Directors | 0 companies |
| Steen Palle Petersen | Chairman | 0 companies |