| Revenue | DKK 1,7M | -116% |
| EBITDA | DKK -21,2M | +19% |
| Net profit | DKK -17,7M | +26% |
| Total assets | DKK 30,8M | -39% |
| Equity | DKK 16,7M | -51% |
| Employees | 47 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -262 | -406 | -465 | -5.117 | -1.370 | -3.266 | -10.685 | 1.698 |
| Staff expenses | -134 | -1.052 | -2.866 | -5.437 | -8.810 | -10.621 | -14.784 | -22.869 |
| EBITDA | -397 | -1.476 | -3.331 | -10.554 | -10.235 | -13.887 | -26.230 | -21.171 |
| Depreciation & amort. | -6 | -15 | -80 | -328 | -562 | -788 | -695 | -310 |
| EBIT | -404 | -1.491 | -3.412 | -10.883 | -10.797 | -14.675 | -26.925 | -21.482 |
| Net financials | 0 | -35 | -529 | -243 | -420 | -1.144 | -205 | 70 |
| Profit before tax | -404 | -1.526 | -3.940 | -11.125 | -11.218 | -15.818 | -27.130 | -21.411 |
| Tax | -88 | -298 | -820 | -2.260 | -2.327 | -2.352 | -3.311 | -3.707 |
| Net profit | -316 | -1.228 | -3.120 | -8.865 | -8.891 | -13.467 | -23.819 | -17.705 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 434 | 6.730 | 3.304 | 11.234 | 14.614 | 23.100 | 50.326 | 30.801 |
| Equity | 284 | -499 | -3.620 | 8.933 | 3.827 | -9.640 | 34.393 | 16.688 |
| Long-term debt | 0 | 6.008 | 0 | 0 | 9.116 | 30.263 | 8.054 | 4.814 |
| Short-term debt | 149 | 1.222 | 6.924 | 2.301 | 1.671 | 2.478 | 7.879 | 9.299 |
| Total debt | 149 | 7.230 | 6.924 | 2.301 | 10.787 | 32.740 | 15.933 | 14.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HELGE MUNK HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
Danmarks Eksport- og Investeringsfond | Company | 10.0% | 10.0% | 2023 |
Buchi Holding ApS | Company | 10.0% | 10.0% | 2020 |
J. Espeland Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2023 | |
VÆKSTFONDEN | Company | 15.0% | 15.0% | 2020 |
TPC MANAGEMENT ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bjerregaard | Chief Executive Officer | 0 companies |
| Andrian Buchi | Management | 0 companies |
| Max Bautin | Board of Directors | 0 companies |
| Daniel Carew | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Chairman | 0 companies |
| Karina Bergstrøm Larsen | Chairman | 0 companies |
| Rob Desborough | Board of Directors | 0 companies |
| Helge Munk | Board of Directors | 0 companies |
| Simon Frederik Loft Øelund | Board of Directors | 0 companies |
| Joakim Espeland | Board of Directors | 0 companies |
| Jan Nils Borgstädt | Board of Directors | 0 companies |