| Revenue | DKK -999K | -45% |
| EBITDA | DKK -1M | +56% |
| Net profit | DKK -4,4M | +31% |
| Total assets | DKK 22,1M | -25% |
| Equity | DKK 15,9M | -22% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -882 | -2.503 | -5.540 | 121 | -849 | -1.829 | -999 |
| Staff expenses | -0 | -2.508 | -2.833 | -4.520 | -1.830 | -843 | -525 | -47 |
| EBITDA | -17 | -3.390 | -5.336 | -10.400 | -1.710 | -1.692 | -2.354 | -1.046 |
| Depreciation & amort. | -0 | -1 | -67 | -2.840 | -5.480 | -5.480 | -5.426 | -5.212 |
| EBIT | -17 | -3.390 | -5.403 | -13.240 | -7.190 | -7.172 | -7.780 | -6.258 |
| Net financials | 0 | 2 | -77 | -41 | 25 | -45 | 9 | 28 |
| Profit before tax | -17 | -3.388 | -5.480 | -13.281 | -7.165 | -7.216 | -7.771 | -6.231 |
| Tax | -4 | -742 | -1.229 | -3.465 | -1.575 | -2.025 | -1.300 | -1.787 |
| Net profit | -14 | -2.646 | -4.251 | -9.816 | -5.590 | -5.191 | -6.471 | -4.444 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 72.858 | 60.804 | 56.525 | 48.972 | 43.282 | 37.111 | 29.569 | 22.053 |
| Equity | 53.262 | 51.616 | 47.365 | 37.549 | 31.960 | 26.768 | 20.297 | 15.853 |
| Long-term debt | 0 | 0 | 0 | 3.000 | 5.000 | 5.000 | 5.000 | 5.000 |
| Short-term debt | 10.425 | 1.070 | 958 | 2.594 | 2.002 | 2.305 | 2.534 | 1.200 |
| Total debt | 10.425 | 1.070 | 958 | 5.594 | 7.002 | 7.305 | 7.534 | 6.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2020 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bio Bond ApS | Company | 100.0% | 100.0% | 2021 |
Brightfolk A/S | Company | 50.0% | 50.0% | 2018 |
Invest FWD A/S | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Keller Laursen | Management | 0 companies |
| Thomas Brorsen Pedersen | Chief Executive Officer | 0 companies |
| Pernille Alberg Andersen | Board of Directors | 0 companies |
| Jeppe Østergaard Bredahl | Board of Directors | 0 companies |
| Martin Jensen | Board of Directors | 0 companies |
| Øjvind Hulgaard | Chairman | 0 companies |