| Revenue | DKK -24,6M | +141% |
| EBITDA | DKK -32,2M | -187% |
| Net profit | DKK -36M | -165% |
| Total assets | DKK 116,6M | +28% |
| Equity | DKK 60,4M | +64% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -2.261 | -4.776 | -4.908 | -10.238 | -24.625 |
| Staff expenses | -0 | -0 | -0 | -992 | -7.593 |
| EBITDA | -2.261 | -6.014 | -4.908 | -11.230 | -32.218 |
| Depreciation & amort. | -0 | -0 | -0 | -31 | -4.617 |
| EBIT | -2.261 | -6.014 | -4.908 | -11.260 | -36.835 |
| Net financials | -1 | -25 | -18 | -2.676 | -3.345 |
| Profit before tax | -2.262 | -6.039 | -4.926 | -13.936 | -40.180 |
| Tax | -0 | -0 | -0 | -381 | -4.195 |
| Net profit | -2.262 | -6.039 | -4.926 | -13.555 | -35.986 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 877 | 3.989 | 576 | 90.933 | 116.603 |
| Equity | 758 | 3.719 | -1.207 | 36.868 | 60.382 |
| Long-term debt | 0 | 0 | 0 | 45.125 | 44.117 |
| Short-term debt | 119 | 270 | 1.783 | 8.939 | 12.104 |
| Total debt | 119 | 270 | 1.783 | 54.064 | 56.220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Seneca Venture ApS | Company | 100.0% | 100.0% | 2023 |
Hommelhoff Group A/S | Company | 25.0% | 25.0% | 2021 |
Creari ApS | Company | 25.0% | 25.0% | 2023 |
OK BIOTECH ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Winding Andersen | Management | 0 companies |
| Lars Dahl Laursen | Board of Directors | 0 companies |
| Ole Kaae Hansen | Board of Directors | 0 companies |