| Revenue | DKK 7,7M | +186% |
| EBITDA | DKK -2,3M | +16% |
| Net profit | DKK -3M | -18% |
| Total assets | DKK 169,7M | +3% |
| Equity | DKK 158,5M | -2% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | — | 2.678 | 7.651 |
| Staff expenses | -12.808 | -8.860 | -3.725 | -5.369 | -7.565 |
| EBITDA | -23.250 | -18.420 | -10.904 | -2.691 | -2.251 |
| Depreciation & amort. | 621 | -454 | -231 | -223 | -3.513 |
| EBIT | -23.871 | -18.873 | -11.135 | -2.913 | -5.764 |
| Net financials | -2.912 | -3.425 | -3.511 | -2.365 | -263 |
| Profit before tax | -12.240 | -11.467 | -6.483 | -5.278 | -6.027 |
| Tax | -0 | -1.250 | -1.250 | -2.780 | -3.070 |
| Net profit | -12.240 | -10.217 | -5.233 | -2.498 | -2.957 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 150.842 | 151.040 | 156.467 | 164.120 | 169.686 |
| Equity | 133.865 | 131.098 | 133.817 | 161.451 | 158.495 |
| Long-term debt | 1.751 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.111 | 19.942 | 22.650 | 2.669 | 11.192 |
| Total debt | 16.978 | 19.942 | 22.650 | 2.669 | 11.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2002 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
LB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETEL HOLDING A/S | Company | 33.3% | 33.3% | 2015 |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
SUNSTONE LIFE SCIENCE VENTURES FUND I K/S | Company | 5.0% | 5.0% | 2015 |
NTG Nordic Transport Group A/S | Company | 15.0% | 15.0% | 2011 |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rolf Warthoe | Management | 0 companies |
| Thomas Warthoe | Chief Executive Officer | 0 companies |
| Lars Bangsgaard | Management | 0 companies |
| Gunnar Carsten Weikert | Board of Directors | 0 companies |
| Ashok Dhanrajgir | Board of Directors | 0 companies |
| Rolf Classon | Chairman | 0 companies |
| Melanie Maria Weikert | Board of Directors | 0 companies |
| Søren Lemonius | Board of Directors | 0 companies |
| Robert Schier | Board of Directors | 0 companies |
| René Schneider | Board of Directors | 0 companies |
| Bogdan von Rückmann | Board of Directors | 0 companies |
| Flemming Pedersen | Chairman | 0 companies |
| Jørgen Drejer | Board of Directors | 0 companies |
| Julian Robert Pieters | Chairman | 0 companies |