| Revenue | DKK -224K | -58% |
| EBITDA | DKK -479K | +26% |
| Net profit | DKK -614K | +27% |
| Total assets | DKK 1,2M | +574% |
| Equity | DKK -2,6M | +15% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | -474 | -439 | -539 | -224 |
| Staff expenses | -939 | -481 | -109 | -254 |
| EBITDA | -1.413 | -920 | -648 | -479 |
| Depreciation & amort. | -16 | -15 | -15 | -15 |
| EBIT | -1.429 | -935 | -663 | -494 |
| Net financials | -90 | -194 | -225 | -237 |
| Profit before tax | -1.519 | -1.129 | -888 | -497 |
| Tax | -212 | -115 | -52 | 116 |
| Net profit | -1.307 | -1.014 | -836 | -614 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 731 | 399 | 176 | 1.185 |
| Equity | -1.171 | -2.186 | -3.022 | -2.577 |
| Long-term debt | 1.845 | 2.539 | 2.763 | 3.467 |
| Short-term debt | 58 | 46 | 434 | 295 |
| Total debt | 1.903 | 2.585 | 3.197 | 3.762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2013 |
VUUH HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2017 |
ADES HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Mandrup | Chief Executive Officer | 0 companies |
| Lasse Martin Jensen | Board of Directors | 0 companies |
| Peter Madsen | Chairman | 0 companies |
| Esben Andreas Kjærsgaard Gadsbøll | Board of Directors | 0 companies |
| Morten Stærdahl Andersen | Chairman | 0 companies |
| Jonas Guldbæk Greve | Board of Directors | 0 companies |