| Revenue | DKK 18,4M | +47% |
| EBITDA | DKK 1,3M | +405% |
| Net profit | DKK -1,9M | -6% |
| Total assets | DKK 51,4M | +8% |
| Equity | DKK 14,8M | -12% |
| Employees | 36 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -168 | 836 | 8.037 | 12.551 | 18.398 |
| Staff expenses | -602 | -5.450 | -9.213 | -12.300 | -17.131 |
| EBITDA | -770 | -4.614 | -1.177 | 251 | 1.267 |
| Depreciation & amort. | -119 | -1.591 | -1.894 | -2.132 | -2.164 |
| EBIT | -889 | -6.205 | -3.071 | -1.881 | -896 |
| Net financials | -29 | -214 | -350 | -613 | -1.728 |
| Profit before tax | -918 | -6.419 | -3.421 | -2.494 | -2.624 |
| Tax | -411 | -1.688 | -1.228 | -663 | -678 |
| Net profit | -507 | -4.731 | -2.193 | -1.831 | -1.947 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 27.144 | 29.649 | 40.365 | 47.734 | 51.438 |
| Equity | 15.493 | 10.762 | 18.569 | 16.738 | 14.791 |
| Long-term debt | 2.679 | 9.129 | 16.147 | 20.705 | 21.714 |
| Short-term debt | 5.679 | 7.258 | 2.419 | 6.261 | 10.455 |
| Total debt | 8.358 | 16.387 | 18.566 | 26.966 | 32.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
xSensr A/S | Company | 100.0% | 100.0% | 2024 |
Vivolate ApS | Company | 10.0% | 10.0% | 2020 |
Vivolate Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Porsgaard | Management | 0 companies |
| Michael Reeslev | Board of Directors | 0 companies |
| Ole Pedersen | Board of Directors | 0 companies |
| Flemming Besenbacher | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Lars Rabe Tønnesen | Board of Directors | 0 companies |