| Revenue | DKK -12K | -105% |
| EBITDA | DKK -12K | -105% |
| Net profit | DKK -165K | -234% |
| Total assets | DKK 226K | +70% |
| Equity | DKK -2,2M | -8% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 87 | -129 | 268 | -12 |
| Staff expenses | -870 | -5 | -3 | -0 |
| EBITDA | -783 | -134 | 265 | -12 |
| Depreciation & amort. | 74 | -33 | -0 | -0 |
| EBIT | -857 | -167 | 265 | -12 |
| Net financials | -112 | -1.155 | -142 | -153 |
| Profit before tax | -969 | -1.321 | 123 | -165 |
| Tax | -160 | -0 | -0 | -0 |
| Net profit | -809 | -1.321 | 123 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 1.294 | 44 | 133 | 226 |
| Equity | 338 | -2.156 | -2.033 | -2.198 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 2.296 | 2.201 | 2.166 | 2.425 |
| Total debt | 2.296 | 2.201 | 2.166 | 2.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FU Management | Management | 2006 | — | — |
PN Unofficial title | Unofficial title | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H&L INVEST ApS | Company | 10.0% | 10.0% | 2011 |
TEKNOLOGISK INNOVATION A/S | Company | 20.0% | 20.0% | 2011 |
F. LEONHARD HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Individual | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Uldall Leonhard | Management | 0 companies |
| Phillipp Nanning Quedens | Unofficial title | 0 companies |
| Nils Eyvind Hall Torgersen | Board of Directors | 0 companies |
| Jesper Krogdahl | Board of Directors | 0 companies |
| Poul Christian Dyhr-Mikkelsen | Board of Directors | 0 companies |
| Jens Langeland-Knudsen | Chairman | 0 companies |
| Peder Mohr Jensen | Board of Directors | 0 companies |