| Revenue | DKK -2,8M | -2893% |
| EBITDA | DKK -9,2M | -404% |
| Net profit | DKK -7M | -356% |
| Total assets | DKK 6,1M | +225% |
| Equity | DKK 3,1M | +264% |
| Employees | 14 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -9 | 523 | 295 | 389 | 100 | -2.803 |
| Staff expenses | -0 | -0 | -0 | -1.047 | -1.922 | -6.385 |
| EBITDA | -9 | 523 | 295 | -658 | -1.821 | -9.187 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | 523 | 295 | -658 | -1.821 | -9.187 |
| Net financials | -13 | -6 | -15 | -14 | -110 | -52 |
| Profit before tax | -23 | 517 | 280 | -672 | -1.931 | -9.240 |
| Tax | -0 | 112 | 62 | -270 | -398 | -2.253 |
| Net profit | -23 | 405 | 218 | -402 | -1.534 | -6.987 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 309 | 839 | 1.014 | 1.487 | 1.871 | 6.080 |
| Equity | 43 | 462 | 695 | -366 | -1.899 | 3.114 |
| Long-term debt | 0 | 112 | 62 | 0 | 1.392 | 0 |
| Short-term debt | 266 | 266 | 258 | 1.853 | 2.353 | 2.966 |
| Total debt | 266 | 377 | 320 | 1.853 | 3.746 | 2.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2022 | — | — |
MH Management | Management | 2018 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AE Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Endeavour Cells ApS | Company | 50.0% | 50.0% | 2024 |
JKastrup.ApS | Company | 10.0% | 10.0% | 2024 |
Ekblond.ApS | Company | 10.0% | 10.0% | 2024 |
LMN.ApS | Company | 10.0% | 10.0% | 2024 |
MEDIC ADVICE ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Roland Jensen | Management | 0 companies |
| Mandana Haack-Sørensen | Management | 0 companies |
| Jens Kastrup | Chief Executive Officer | 0 companies |
| Annette Ekblond | Management | 0 companies |
| Jesper Kihl | Board of Directors | 0 companies |
| Anders Østergaard | Chairman | 0 companies |