| Revenue | DKK -18,5M | +199% |
| EBITDA | DKK -24,2M | -93% |
| Net profit | DKK -34,5M | -96% |
| Total assets | DKK 19,4M | -49% |
| Equity | DKK -3,5M | -113% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -1.125 | 8.784 | 4.145 | -5.756 | -6.410 | -6.185 | -18.474 |
| Staff expenses | -2.466 | -4.367 | -5.836 | -7.235 | -6.805 | -6.378 | -5.756 |
| EBITDA | -3.591 | 4.417 | -3.350 | -12.991 | -13.215 | -12.562 | -24.230 |
| Depreciation & amort. | -1 | -59 | -241 | -1.087 | -3.313 | -3.384 | -8.862 |
| EBIT | -3.592 | 4.358 | -3.591 | -14.078 | -16.528 | -15.947 | -33.092 |
| Net financials | -13 | -2.112 | -1.648 | -181 | -1.360 | -2.876 | -1.505 |
| Profit before tax | -3.605 | 2.246 | -13.719 | -14.260 | -17.888 | -18.823 | -34.597 |
| Tax | -329 | 544 | -1.933 | -1.527 | -1.584 | -1.253 | -108 |
| Net profit | -3.276 | 1.702 | -11.786 | -12.732 | -16.303 | -17.570 | -34.488 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 21.711 | 31.608 | 56.340 | 43.936 | 39.604 | 38.121 | 19.436 |
| Equity | 20.472 | 13.475 | 52.571 | 40.243 | 24.143 | 25.822 | -3.474 |
| Long-term debt | 0 | 0 | 80 | 988 | 4.797 | 936 | 2.461 |
| Short-term debt | 1.238 | 18.134 | 3.690 | 2.390 | 9.612 | 11.255 | 7.229 |
| Total debt | 1.238 | 18.134 | 3.770 | 3.378 | 14.409 | 12.191 | 9.690 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Founder | Founder | 2017 | — | — |
TS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SC-Founders Holding ApS | Company | 10.0% | 10.0% | 2023 |
HHTM ApS | Company | 10.0% | 10.0% | 2023 |
PRANA HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2025 | |
MS Kjær Holding ApS | Company | 10.0% | 10.0% | 2020 |
DANCANN PHARMA A/S | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kjær | Founder | 0 companies |
| Thomas Skovlund Schnegelsberg | Management | 0 companies |
| Rolf Steno Petersen | Board of Directors | 0 companies |
| Ian Abramowitz | Board of Directors | 0 companies |
| Jeppe Bo Petersen | Board of Directors | 0 companies |
| Marianne Wier | Chairman | 0 companies |
| Henrik Elbæk Pedersen | Board of Directors | 0 companies |
| Søren Melsing Frederiksen | Board of Directors | 0 companies |