| Revenue | DKK 2,6M | -157% |
| EBITDA | DKK 149K | +102% |
| Net profit | DKK -274K | +95% |
| Total assets | DKK 3,8M | +35% |
| Equity | DKK -4,4M | -7% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -2.702 | -2.230 | -3.178 | -2.732 | -4.491 | 2.554 |
| Staff expenses | -1.368 | -2.135 | -2.142 | -2.192 | -2.386 | -2.405 |
| EBITDA | -4.070 | -4.364 | -5.320 | -4.924 | -6.877 | 149 |
| Depreciation & amort. | -0 | -3 | -7 | -7 | -4 | -0 |
| EBIT | -4.070 | -4.367 | -5.327 | -4.931 | -6.881 | 149 |
| Net financials | -100 | -90 | -16 | -77 | -323 | -500 |
| Profit before tax | -4.170 | -4.457 | -5.343 | -5.008 | -7.204 | -352 |
| Tax | -741 | -642 | -1.165 | -971 | -1.191 | -77 |
| Net profit | -3.429 | -3.815 | -4.178 | -4.038 | -6.013 | -274 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 5.061 | 1.885 | 4.136 | 9.784 | 2.793 | 3.784 |
| Equity | 3.749 | 334 | 3.710 | 1.931 | -4.082 | -4.357 |
| Long-term debt | 1.030 | 1.112 | 0 | 5.940 | 6.216 | 6.520 |
| Short-term debt | 282 | 439 | 426 | 1.913 | 659 | 1.620 |
| Total debt | 1.312 | 1.551 | 426 | 7.853 | 6.875 | 8.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Eksport- og Investeringsfond | Company | 33.3% | 33.3% | 2023 |
C. S. Møller ApS | Company | 33.3% | 33.3% | 2023 |
ROESTED PARTNERS ApS | Company | 20.0% | 20.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2017 |
VÆKSTFONDEN | Company | 33.3% | 33.3% | 2019 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2020 |
| Individual | 100.0% | 100.0% | 2017 | |
CLAUS DEMANT ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Roested | Chief Executive Officer | 0 companies |
| Troels Keldmann | Chief Executive Officer | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Anders Holme Jensen | Board of Directors | 0 companies |
| Claus Demant | Board of Directors | 0 companies |
| Otto Bjerg Hausgaard | Board of Directors | 0 companies |
| Charlotte Bruun Piester | Board of Directors | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Paul Edward Jansen | Board of Directors | 0 companies |
| Morten Nielsen | Board of Directors | 0 companies |
| Lars Guldbæk Karlsen | Chairman | 0 companies |