| Revenue | DKK -6,2M | +54% |
| EBITDA | DKK -7,1M | -61% |
| Net profit | DKK -6,3M | -131% |
| Total assets | DKK 7,5M | -44% |
| Equity | DKK 5,5M | -54% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -2.396 | -6.988 | -3.695 | -4.024 | -6.189 |
| Staff expenses | -1.329 | -1.946 | -1.735 | -382 | -923 |
| EBITDA | -3.724 | -8.934 | -5.430 | -4.407 | -7.112 |
| Depreciation & amort. | -0 | -7 | -7 | -9 | -60 |
| EBIT | -3.724 | -8.941 | -5.436 | -4.416 | -7.172 |
| Net financials | -138 | -797 | -1.050 | 939 | 116 |
| Profit before tax | -3.863 | -9.738 | -6.486 | -3.477 | -7.055 |
| Tax | -470 | -1.676 | -952 | -738 | -738 |
| Net profit | -3.392 | -8.062 | -5.534 | -2.739 | -6.317 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.576 | 9.075 | 5.109 | 13.317 | 7.478 |
| Equity | -3.352 | -11.415 | -16.949 | 11.771 | 5.453 |
| Long-term debt | 7.401 | 19.747 | 20.756 | 705 | 490 |
| Short-term debt | 527 | 742 | 1.301 | 841 | 1.534 |
| Total debt | 7.928 | 20.489 | 22.057 | 1.546 | 2.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2025 | |
| Individual | 15.0% | 15.0% | 2023 | |
Sunstone Life Science Ventures Fund IV K/S | Company | 15.0% | 15.0% | 2023 |
| Individual | 15.0% | 15.0% | 2023 | |
IMAS Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
Anders Dalby Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Mølgaard Jensen | Management | 0 companies |
| Susanne Stuffers | Board of Directors | 0 companies |
| Anders Dalby | Board of Directors | 0 companies |
| Charles Henry Large | Chairman | 0 companies |
| Søren Lemonius | Board of Directors | 0 companies |
| Per Fredrik Lehmann | Board of Directors | 0 companies |
| Gregory Davis Jones | Board of Directors | 0 companies |
| Milla Maria Koistinaho | Board of Directors | 0 companies |
| Casper Breum | Board of Directors | 0 companies |
| Mathias Kaas Ollendorff | Board of Directors | 0 companies |