| Revenue | DKK 79K | -105% |
| EBITDA | DKK -8,6M | +9% |
| Net profit | DKK -7,3M | +2% |
| Total assets | DKK 17M | +78% |
| Equity | DKK 12,8M | +59% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 170 | 83 | -2.190 | -4.211 | -1.468 | 79 |
| Staff expenses | -388 | -1.100 | -3.040 | -5.529 | -7.933 | -8.671 |
| EBITDA | -675 | -859 | -5.230 | -9.739 | -9.401 | -8.592 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -53 | -78 |
| EBIT | -675 | -859 | -5.230 | -9.739 | -9.454 | -8.670 |
| Net financials | -3 | -7 | -40 | -38 | 633 | -228 |
| Profit before tax | -678 | -866 | -5.269 | -9.778 | -8.821 | -8.898 |
| Tax | -148 | -185 | -572 | -1.267 | -1.417 | -1.630 |
| Net profit | -530 | -681 | -4.697 | -8.510 | -7.404 | -7.268 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 581 | 8.403 | 4.281 | 5.796 | 9.534 | 16.976 |
| Equity | 520 | 7.339 | 2.891 | 4.185 | 8.036 | 12.756 |
| Long-term debt | 0 | 155 | 261 | 265 | 367 | 266 |
| Short-term debt | 61 | 909 | 1.128 | 1.346 | 1.130 | 3.954 |
| Total debt | 61 | 1.064 | 1.389 | 1.611 | 1.497 | 4.220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Biolator ApS | Company | 33.3% | 33.3% | 2018 |
LILLE FREDERIKSLUND INVEST ApS | Company | 10.0% | 10.0% | 2018 |
L'ORÉAL DANMARK A/S | Company | 100.0% | 100.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
Probiomic ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kjærulff | Management | 0 companies |
| Martin Tromp Permin | Board of Directors | 0 companies |
| Thomas Günther Schmidt | Board of Directors | 0 companies |
| Suzan Schlag | Board of Directors | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Board of Directors | 0 companies |
| Charlotte Vedel | Chairman | 0 companies |
| Per Falholt | Board of Directors | 0 companies |
| Anna Anismova | Board of Directors | 0 companies |
| Barbara Lavernos | Board of Directors | 0 companies |
| Steen Riisgaard | Chairman | 0 companies |