| Revenue | DKK -7,8M | +28% |
| EBITDA | DKK -21,2M | -46% |
| Net profit | DKK -21M | -40% |
| Total assets | DKK 40,7M | +342% |
| Equity | DKK 39,6M | +2711% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1 | -949 | -3.700 | -6.070 | -7.765 |
| Staff expenses | -0 | -454 | -3.438 | -8.437 | -13.415 |
| EBITDA | -1 | -1.403 | -7.138 | -14.506 | -21.181 |
| Depreciation & amort. | -0 | -21 | -202 | -388 | -549 |
| EBIT | -1 | -1.424 | -7.340 | -14.894 | -21.729 |
| Net financials | 0 | -28 | -364 | -504 | 68 |
| Profit before tax | -1 | -1.452 | -7.703 | -15.398 | -21.662 |
| Tax | -0 | 1 | -0 | -437 | -651 |
| Net profit | -1 | -1.453 | -7.703 | -14.961 | -21.011 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 92 | 7.114 | 21.933 | 9.221 | 40.739 |
| Equity | 39 | 2.193 | 16.372 | 1.411 | 39.649 |
| Long-term debt | 0 | 4.460 | 4.691 | 4.831 | 0 |
| Short-term debt | 53 | 460 | 870 | 2.979 | 1.090 |
| Total debt | 53 | 4.920 | 5.562 | 7.810 | 1.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WA Management | Management | 2020 | — | — |
EM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Novo Holdings A/S | Company | 33.3% | 33.3% | 2026 |
Danmarks Eksport- og Investeringsfond | Company | 15.0% | 15.0% | 2026 |
| Individual | 10.0% | 10.0% | 2024 | |
Delphinus Venture Capital K/S | Company | 5.0% | 5.0% | 2026 |
| Individual | 5.0% | 5.0% | 2024 | |
VÆKSTFONDEN | Company | 10.0% | 10.0% | 2022 |
VÅR Management ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| William Anton Lauf Olsen | Management | 0 companies |
| Emil Munck de Voss | Management | 0 companies |
| Thomas Grotkjær | Board of Directors | 0 companies |
| Sara Sande | Board of Directors | 0 companies |
| Thomas Peter Dyrberg | Chairman | 0 companies |
| Merete Louise Lachmann | Board of Directors | 0 companies |
| Mathias Brink Lorenz | Board of Directors | 0 companies |