| Revenue | DKK -2,7M | +123% |
| EBITDA | DKK -7,3M | +38% |
| Net profit | DKK -8M | +35% |
| Total assets | DKK 11,4M | +8% |
| Equity | DKK -5,2M | -289% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 159 | 2.791 | 3.177 | -502 | -1.478 | -1.229 | -2.735 |
| Staff expenses | -974 | -5.348 | -5.301 | -7.238 | -8.389 | -10.433 | -4.552 |
| EBITDA | -815 | -2.556 | -2.123 | -7.743 | -9.874 | -11.705 | -7.287 |
| Depreciation & amort. | -0 | -9 | -103 | -247 | -289 | -380 | -629 |
| EBIT | -815 | -2.565 | -2.226 | -7.990 | -10.163 | -12.084 | -7.917 |
| Net financials | -9 | -28 | -425 | -1.094 | 127 | -318 | -109 |
| Profit before tax | -825 | -2.594 | -2.651 | -9.084 | -10.036 | -12.403 | -8.026 |
| Tax | -0 | -0 | -1.286 | -2.078 | 3.052 | -0 | -0 |
| Net profit | -825 | -2.594 | -1.365 | -7.006 | -13.087 | -12.403 | -8.026 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 724 | 4.132 | 11.029 | 18.023 | 7.572 | 10.534 | 11.363 |
| Equity | -775 | -3.369 | -4.133 | -11.139 | -14.195 | 2.780 | -5.246 |
| Long-term debt | 0 | 0 | 0 | 0 | 14.866 | 0 | 0 |
| Short-term debt | 1.499 | 7.501 | 15.162 | 29.162 | 6.901 | 7.754 | 16.609 |
| Total debt | 1.499 | 7.501 | 15.162 | 29.162 | 21.768 | 7.754 | 16.609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tellusvitae Holding ApS | Company | 100.0% | 100.0% | 2022 |
The Golden Earth ApS | Company | 33.3% | 33.3% | 2019 |
LOA ApS | Company | 10.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Holberg Stendrup | Chief Executive Officer | 0 companies |
| Jonathan Schutte Bie | Chief Executive Officer | 0 companies |
| Gert Dyekjær | Chairman | 0 companies |
| Cecilie Sofia Sheena Munk | Board of Directors | 0 companies |
| Bernt Olav Røttingsnes | Board of Directors | 0 companies |
| Rune Paulsen | Chairman | 0 companies |
| Endre Tarald Glastad | Chairman | 0 companies |
| Tor Vikens | Board of Directors | 0 companies |
| Lama Fares | Chairman | 0 companies |