| Revenue | DKK 3,4M | +674% |
| EBITDA | DKK 528K | +125% |
| Net profit | DKK 779K | +147% |
| Total assets | DKK 5,7M | -11% |
| Equity | DKK 4,2M | +23% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -617 | -472 | -2.021 | 1.175 | -483 | 89 | 442 | 3.425 |
| Staff expenses | -0 | -1.360 | -1.645 | -1.832 | -1.316 | -2.384 | -2.592 | -2.897 |
| EBITDA | -617 | -1.833 | -3.666 | -657 | -1.799 | -2.296 | -2.150 | 528 |
| Depreciation & amort. | -76 | -218 | -348 | -346 | -334 | -260 | -130 | -0 |
| EBIT | -693 | -2.051 | -4.014 | -1.003 | -2.133 | -2.555 | -2.280 | 528 |
| Net financials | -9 | -71 | -45 | -11 | -8 | 22 | 214 | 251 |
| Profit before tax | -702 | -2.121 | -4.058 | -1.014 | -2.141 | -2.533 | -2.066 | 779 |
| Tax | -261 | -354 | -837 | -253 | -394 | -603 | -421 | -0 |
| Net profit | -442 | -1.767 | -3.221 | -761 | -1.746 | -1.930 | -1.645 | 779 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.227 | 14.182 | 12.004 | 10.266 | 10.562 | 6.884 | 6.405 | 5.668 |
| Equity | 7.041 | 12.724 | 9.503 | 8.742 | 6.996 | 5.065 | 3.421 | 4.200 |
| Long-term debt | 0 | 0 | 69 | 200 | 156 | 156 | 156 | 172 |
| Short-term debt | 186 | 1.276 | 2.431 | 1.324 | 3.410 | 1.662 | 2.828 | 1.296 |
| Total debt | 186 | 1.276 | 2.501 | 1.524 | 3.566 | 1.818 | 2.984 | 1.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2017 | — | — |
UA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VAR2 PHARMACEUTICALS ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ali El-Salanti | Management | 0 companies |
| Ulf Andreas Linderoth Norlin | Management | 0 companies |
| Poul Henrik Bredahl Sorensen | Board of Directors | 0 companies |
| Peter Schröcksnadel | Board of Directors | 0 companies |
| Mads Daugaard | Chairman | 0 companies |
| Thor Grundtvig Theander | Board of Directors | 0 companies |
| Josef Rainer | Board of Directors | 0 companies |