| Revenue | DKK -179K | -4% |
| EBITDA | DKK -196K | +34% |
| Net profit | DKK -195K | +67% |
| Total assets | DKK 209K | -48% |
| Equity | DKK -2,4M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -6.729 | -677 | -761 | -231 | -186 | -179 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7.270 | -1.159 | -973 | -370 | -296 | -196 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7.270 | -1.159 | -973 | -370 | -296 | -196 |
| Net financials | 19 | -265 | -156 | -279 | -310 | 0 |
| Profit before tax | -7.251 | -1.424 | -1.129 | -649 | -607 | -196 |
| Tax | 241 | 316 | -74 | -27 | -14 | -1 |
| Net profit | -7.492 | -1.740 | -1.055 | -622 | -593 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.751 | 1.975 | 1.076 | 683 | 405 | 209 |
| Equity | 1.777 | 37 | -1.017 | -1.639 | -2.232 | -2.427 |
| Long-term debt | 1.605 | 1.868 | 2.025 | 2.297 | 2.609 | 2.609 |
| Short-term debt | 369 | 70 | 68 | 25 | 28 | 28 |
| Total debt | 1.974 | 1.938 | 2.093 | 2.322 | 2.637 | 2.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Unofficial title | Unofficial title | 2018 | — | — |
HJ Management | Management | 2006 | — | — |
FG Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2012 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
INVACTOR ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 15.0% | 15.0% | 2012 | |
BANGSBO ApS | Company | 15.0% | 15.0% | 2012 |
KAMIAN ENGINEERING ApS | Company | 15.0% | 15.0% | 2013 |
Smedegaard HR ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Østergaard | Unofficial title | 0 companies |
| Hans Jessen Møller | Management | 0 companies |
| Frederik Gundelach Møller | Management | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Poul Krog Sørensen | Board of Directors | 0 companies |
| Jens Bornstein | Board of Directors | 0 companies |
| Søren Stougaard Dalby | Chairman | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Poul Arne Jensen | Chairman | 0 companies |
| Peter Smedegaard | Chairman | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |