| Revenue | DKK 1,7M | +138% |
| EBITDA | DKK 10K | +101% |
| Net profit | DKK -154K | +90% |
| Total assets | DKK 1,9M | -6% |
| Equity | DKK -777K | -25% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -390 | 471 | 1.633 | 1.796 | 2.526 | 176 | 731 | 1.737 |
| Staff expenses | -1.324 | -1.670 | -1.826 | -1.856 | -1.458 | -2.175 | -2.074 | -1.726 |
| EBITDA | -1.713 | -1.199 | -193 | -376 | 1.068 | -1.999 | -1.343 | 10 |
| Depreciation & amort. | -37 | -50 | -65 | -73 | -175 | -137 | -125 | -110 |
| EBIT | -1.751 | -1.249 | -258 | -449 | 893 | -2.137 | -1.468 | -100 |
| Net financials | -5 | -39 | -67 | -101 | -26 | -0 | -43 | -54 |
| Profit before tax | -1.756 | -1.288 | -325 | -549 | 867 | -2.137 | -1.511 | -154 |
| Tax | -91 | -201 | -70 | -116 | -180 | 180 | -0 | -0 |
| Net profit | -1.665 | -1.087 | -255 | -433 | 1.047 | -2.317 | -1.511 | -154 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 682 | 861 | 1.330 | 1.142 | 4.720 | 2.511 | 1.985 | 1.875 |
| Equity | 585 | -501 | -756 | -1.189 | 3.205 | 888 | -623 | -777 |
| Long-term debt | 0 | 1.084 | 1.314 | 1.516 | 712 | 1.114 | 1.158 | 1.206 |
| Short-term debt | 96 | 278 | 772 | 814 | 803 | 509 | 1.449 | 1.446 |
| Total debt | 96 | 1.362 | 2.085 | 2.331 | 1.515 | 1.623 | 2.608 | 2.652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RefXP Holding ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 | |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Braasch Fredslund | Chief Executive Officer | 0 companies |
| Henrik Binderup Christensen | Chief Executive Officer | 0 companies |
| Peter Madsen | Chairman | 0 companies |
| Frede Schmidt | Board of Directors | 0 companies |
| Allan Kulby Rempt | Chairman | 0 companies |