| Revenue | DKK 10,2M | +28% |
| EBITDA | DKK 2,4M | -15% |
| Net profit | DKK 1,1M | -30% |
| Total assets | DKK 9,2M | +27% |
| Equity | DKK 4,1M | +36% |
| Employees | 18 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 871 | 1.807 | 1.416 | 2.416 | 2.316 | 3.042 | 7.965 | 10.229 |
| Staff expenses | -997 | -2.188 | -1.519 | -1.851 | -1.183 | -1.568 | -2.595 | -3.989 |
| EBITDA | -126 | -382 | -103 | 565 | 996 | 1.475 | 2.846 | 2.423 |
| Depreciation & amort. | -111 | -111 | -111 | -111 | -3.395 | -528 | -712 | -926 |
| EBIT | -237 | -493 | -214 | 454 | -2.399 | 947 | 2.133 | 1.497 |
| Net financials | -14 | -166 | -320 | -419 | 2.701 | -212 | -131 | -112 |
| Profit before tax | -251 | -659 | -534 | 35 | 302 | 735 | 2.002 | 1.386 |
| Tax | -55 | -514 | 252 | -122 | -278 | 43 | 409 | 277 |
| Net profit | -196 | -146 | -786 | 157 | 580 | 692 | 1.594 | 1.108 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.195 | 4.496 | 5.673 | 8.526 | 5.105 | 5.201 | 7.250 | 9.225 |
| Equity | 732 | 803 | 17 | 174 | 753 | 1.445 | 3.039 | 4.147 |
| Long-term debt | 850 | 3.145 | 4.095 | 5.272 | 2.471 | 1.118 | 764 | 485 |
| Short-term debt | 258 | 337 | 915 | 2.125 | 1.162 | 1.976 | 2.735 | 3.779 |
| Total debt | 1.108 | 3.482 | 5.010 | 7.396 | 3.633 | 3.094 | 3.499 | 4.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Niels Dahl Holding ApS | Company | 100.0% | 100.0% | 2021 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Dahl Jensen | Chief Executive Officer | 0 companies |
| Karina Goos | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Flemming Bent Thomsen | Board of Directors | 0 companies |
| Bo Sejer Frandsen | Chairman | 0 companies |
| Tino Randorf | Chairman | 0 companies |
| Martin Lajer Bergholdt | Board of Directors | 0 companies |
| Søren Bøgesgaard Niebuhr | Chairman | 0 companies |
| Viggo Frederiksen Axelsen | Chairman | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |