| Revenue | DKK -4M | -19% |
| EBITDA | DKK -21,7M | -6% |
| Net profit | DKK -19,6M | -10% |
| Total assets | DKK 13,7M | +63% |
| Equity | DKK -1,7M | -259% |
| Employees | 19 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 433 | 322 | -505 | -436 | -2.892 | -2.207 | -4.975 | -4.046 |
| Staff expenses | -656 | -2.686 | -6.644 | -10.408 | -11.930 | -11.889 | -15.432 | -17.642 |
| EBITDA | -223 | -2.364 | -7.150 | -10.844 | -14.822 | -14.096 | -20.407 | -21.689 |
| Depreciation & amort. | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | -233 | -2.374 | -7.160 | -10.854 | -14.832 | -14.096 | -20.407 | -21.689 |
| Net financials | -3 | -174 | -428 | -73 | -945 | -620 | -722 | -679 |
| Profit before tax | -236 | -2.548 | -7.588 | -10.927 | -15.777 | -14.715 | -21.129 | -22.368 |
| Tax | -50 | -508 | -1.538 | -2.362 | -3.026 | -2.780 | -3.256 | -2.760 |
| Net profit | -186 | -2.040 | -6.050 | -8.566 | -12.752 | -11.935 | -17.873 | -19.607 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 626 | 9.025 | 10.174 | 8.068 | 8.139 | 11.779 | 8.367 | 13.677 |
| Equity | -1 | -1.532 | -7.582 | -1.611 | -14.362 | 725 | 1.090 | -1.730 |
| Long-term debt | 253 | 10.099 | 11.039 | 5.071 | 4.052 | 7.619 | 6.458 | 7.150 |
| Short-term debt | 375 | 458 | 6.717 | 4.609 | 18.450 | 3.435 | 819 | 8.257 |
| Total debt | 628 | 10.557 | 17.756 | 9.679 | 22.502 | 11.054 | 7.277 | 15.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2023 | — | — |
PU Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
MCA Scientific ApS | Company | 5.0% | 5.0% | 2019 |
WINDING ROADS ApS | Company | 5.0% | 5.0% | 2022 |
K Fischer Hansen ApS | Company | 10.0% | 10.0% | 2024 |
INNOVATIONS A/S | Company | 5.0% | 5.0% | 2020 |
Bjerg ApS | Company | 5.0% | 5.0% | 2024 |
Karphi ApS | Company | 5.0% | 5.0% | 2019 |
inQvation ApS | Company | 5.0% | 5.0% | 2020 |
Stine Mølgaard Sørensen Holding ApS | Company | 5.0% | 5.0% | 2020 |
PLI VISION ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Jarner Brevadt | Management | 0 companies |
| Peter Ulvskjold | Chief Executive Officer | 0 companies |
| Esben Dissing-Immerkær | Board of Directors | 0 companies |
| Klavs Fischer Hansen | Board of Directors | 0 companies |
| Pavel Klastrup Lisouski | Board of Directors | 0 companies |
| Stine Mølgaard | Board of Directors | 0 companies |
| Mads Anker Nyrup | Board of Directors | 0 companies |
| Bo Heide-Ottosen | Chairman | 0 companies |
| Martin Christian Axelsen | Chairman | 0 companies |
| Henrik Lars Bjerg | Board of Directors | 0 companies |
| Christian Damsgaard Tost | Board of Directors | 0 companies |
| Torsten Dahl Fredelund | Board of Directors | 0 companies |
| Martin Laub | Board of Directors | 0 companies |
| Christian Holm Christensen | Board of Directors | 0 companies |
| Philippe Denis Henri Chanut | Board of Directors | 0 companies |