| Revenue | DKK -124,7M | +13% |
| EBITDA | DKK -153,7M | -13% |
| Net profit | DKK -173,6M | -24% |
| Total assets | DKK 175M | +4% |
| Equity | DKK 18,7M | -85% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -7.345 | -49.693 | -98.234 | -110.624 | -124.746 |
| Staff expenses | -2.842 | -8.756 | -20.426 | -25.334 | -28.780 |
| EBITDA | -10.187 | -58.449 | -118.660 | -135.959 | -153.651 |
| Depreciation & amort. | -0 | -3.020 | -3.790 | -6.559 | -10.073 |
| EBIT | -10.187 | -61.469 | -122.450 | -142.518 | -163.723 |
| Net financials | -44 | -4.914 | -10.732 | -3.233 | -4.889 |
| Profit before tax | -10.231 | -66.383 | -133.182 | -145.751 | -168.612 |
| Tax | -2.849 | -4.865 | -5.500 | -5.431 | 5.013 |
| Net profit | -7.382 | -61.518 | -127.682 | -140.320 | -173.625 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 24.321 | 184.064 | 247.518 | 168.210 | 175.026 |
| Equity | 16.658 | 162.313 | 202.045 | 126.960 | 18.713 |
| Long-term debt | 43 | 0 | 16 | 0 | 108.080 |
| Short-term debt | 7.621 | 21.751 | 45.433 | 41.251 | 48.233 |
| Total debt | 7.663 | 21.751 | 45.449 | 41.251 | 156.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Novo Holdings A/S | Company | 15.0% | 15.0% | 2023 |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
WoB Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Joachim Pold Vilstrup | Chief Executive Officer | 0 companies |
| Anders Mørkeberg Hinsby | Chief Executive Officer | 0 companies |
| Peder Søndergaard Madsen | Chairman | 0 companies |
| Morten Døssing | Chairman | 0 companies |
| Donald William Nicholson | Chairman | 0 companies |
| Luc Dochez | Board of Directors | 0 companies |
| Luc Madeleine Albert Dochez | Board of Directors | 0 companies |
| Isaac Ciechanover | Board of Directors | 0 companies |
| Simon Glerup Pedersen | Board of Directors | 0 companies |
| Chiara Rossana Maria Liberati | Board of Directors | 0 companies |
| Camilla Petrycer Hansen | Board of Directors | 0 companies |
| Reza Halse | Board of Directors | 0 companies |
| Henrijette Elsebeth Richter | Board of Directors | 0 companies |
| Laia Crespo-Martin | Board of Directors | 0 companies |
| Eileen Elizabeth McGuire | Board of Directors | 0 companies |
| Cillian King | Board of Directors | 0 companies |
| Stefan Lohmer | Board of Directors | 0 companies |