| Revenue | DKK -97K | — |
| EBITDA | DKK -1,2M | -119% |
| Net profit | DKK -3,8M | -162% |
| Total assets | DKK 36,2M | -7% |
| Equity | DKK 21,4M | -15% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.482 | 5.463 | -2.068 | 5.298 | 6.478 | -1.247 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.482 | 5.463 | -2.068 | 5.298 | 6.478 | -1.247 |
| Net financials | 1.234 | 5.236 | -2.375 | 4.816 | 6.099 | -3.174 |
| Profit before tax | 1.205 | 5.231 | -2.385 | 4.799 | 5.963 | -4.212 |
| Tax | -65 | -53 | -70 | -113 | -143 | -433 |
| Net profit | 1.270 | 5.283 | -2.315 | 4.912 | 6.107 | -3.779 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 15.982 | 24.781 | 24.474 | 27.255 | 38.782 | 36.205 |
| Equity | 1.319 | 6.602 | 4.278 | 9.184 | 25.213 | 21.434 |
| Long-term debt | 10.353 | 16.398 | 16.547 | 13.745 | 2.954 | 2.283 |
| Short-term debt | 4.310 | 1.780 | 3.649 | 4.325 | 10.616 | 12.487 |
| Total debt | 14.663 | 18.179 | 20.196 | 18.070 | 13.569 | 14.771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
LT Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
BW | Board of Directors | 2022 | — | — |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TLP Holdco DK ApS | Company | 10.0% | 10.0% | 2022 |
CEVI HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
Zirq Medical A/S | Company | 100.0% | 100.0% | 2022 |
BJ Engedal Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bayer Thomsen | Management | 0 companies |
| Lars Thorup Krog | Management | 0 companies |
| Carsten Thygesen | Board of Directors | 0 companies |
| Tone Leivestad | Board of Directors | 0 companies |
| Bo Jørgensen | Chairman | 0 companies |
| Bo Wang | Board of Directors | 0 companies |
| Kristine Laake-Bjurquist | Board of Directors | 0 companies |
| Thomas Mørch | Chairman | 0 companies |
| Anette Nordskog | Board of Directors | 0 companies |