| Revenue | DKK 800K | — |
| EBITDA | DKK -2,1M | -849% |
| Net profit | DKK -14,4M | +37% |
| Total assets | DKK 17,8M | -12% |
| Equity | DKK -35,9M | -518% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -1.692 | -741 | 0 | 0 | 0 | 800 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.222 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -1.692 | -741 | -460 | -153 | -223 | -2.112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -1.692 | -741 | -460 | -153 | -223 | -2.112 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.233 | -14.751 | 1.321 | 350 | -22.628 | -12.610 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -16.925 | -15.491 | 861 | 197 | -22.850 | -14.723 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -72 | -361 | -231 | -202 | 36 | -309 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -16.853 | -15.131 | 1.092 | 399 | -22.886 | -14.413 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.069 | 44.651 | 33.416 | 36.167 | 20.231 | 17.776 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 22.330 | 4.252 | 15.854 | 17.211 | -5.803 | -35.868 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.000 | 9.000 | 9.000 | 9.000 | 23.780 | 8.780 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.025 | 26.677 | 8.562 | 9.955 | 2.254 | 16.149 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.025 | 35.677 | 17.562 | 18.955 | 26.034 | 24.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GP Management | Management | 1999 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EF Management | Management | 1999 | — | — |
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PFE HOLDING ApS | Company | 66.7% | 100.0% | 2014 |
| Individual | 25.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Pedersen | Management | 0 companies |
| Morten Melbye | Chief Executive Officer | 0 companies |
| Erik Filsø Pedersen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Allan Bengtsen | Chairman | 0 companies |
| Steffen Hecht Petersen | Board of Directors | 0 companies |
| Allan Voltelen Ohlsen | Board of Directors | 0 companies |
| Morten Grau Lilly Christensen | Board of Directors | 0 companies |
| Jan Klarskov Henriksen | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Board of Directors | 0 companies |
| Jesper Farik Bang Harrestrup | Board of Directors | 0 companies |