| Revenue | DKK 4M | +55% |
| EBITDA | DKK -1,5M | -110% |
| Net profit | DKK -1,6M | -183% |
| Total assets | DKK 16,7M | +89% |
| Equity | DKK 10,1M | +1002% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 |
|---|---|---|---|
| Revenue | 283 | 2.587 | 4.014 |
| Staff expenses | -1.583 | -3.304 | -5.521 |
| EBITDA | -1.300 | -718 | -1.507 |
| Depreciation & amort. | -0 | -96 | -581 |
| EBIT | -1.300 | -814 | -2.088 |
| Net financials | -6 | -215 | -386 |
| Profit before tax | -1.305 | -1.029 | -2.474 |
| Tax | -287 | -463 | -871 |
| Net profit | -1.018 | -566 | -1.603 |
| Item | 2020 | 2021 | 2022 |
|---|---|---|---|
| Total assets | 1.016 | 8.837 | 16.677 |
| Equity | -518 | 916 | 10.087 |
| Long-term debt | 0 | 6.721 | 4.896 |
| Short-term debt | 1.534 | 715 | 957 |
| Total debt | 1.534 | 7.436 | 5.853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2022 | |
NOVICELL ApS | Company | 66.7% | 66.7% | 2020 |
Thusgaard ApS | Company | 10.0% | 10.0% | 2022 |
PreSeed Ventures Tech Fund I K/S | Company | 10.0% | 10.0% | 2021 |
Noget Holding ApS | Company | 5.0% | 5.0% | 2021 |
North-East Venture ApS | Company | 5.0% | 5.0% | 2022 |
DGDA Holding ApS | Company | 10.0% | 10.0% | 2022 |
Lundsti ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Toke Lund | Management | 0 companies |
| Sebastian von Wildenrath Wegmann | Board of Directors | 0 companies |
| Poul Thyregod | Board of Directors | 0 companies |
| Kasper Thomsen | Chairman | 0 companies |
| Myron Wai Leung Seto | Board of Directors | 0 companies |
| Susanne Lund | Chairman | 0 companies |
| Adam Peter Nielsen | Board of Directors | 0 companies |
| Per Kirchner | Board of Directors | 0 companies |
| Alberte Schmidt Koefoed | Board of Directors | 0 companies |
| Anders Bach Waagstein | Board of Directors | 0 companies |