| Revenue | — | — |
| EBITDA | DKK 32K | +125% |
| Net profit | DKK 24K | +123% |
| Total assets | DKK 2,3M | -83% |
| Equity | DKK 2,2M | +1% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.524 | 8.286 | 16.137 | 17.604 | 939 | -100 | — |
| Staff expenses | -4.357 | -6.180 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -833 | 2.106 | 12.023 | 15.291 | 279 | -131 | 32 |
| Depreciation & amort. | -514 | -685 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.347 | 1.422 | 12.023 | 15.291 | 279 | -131 | 32 |
| Net financials | -133 | 1.084 | -1.873 | 152 | -8 | 0 | -2 |
| Profit before tax | -1.480 | 2.506 | 10.150 | 15.443 | 271 | -131 | 30 |
| Tax | -260 | 346 | 2.778 | 3.535 | -1.123 | -28 | 6 |
| Net profit | -1.220 | 2.160 | 7.372 | 11.909 | 1.393 | -103 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 26.085 | 39.186 | 26.274 | 30.035 | 13.873 | 13.596 | 2.251 |
| Equity | 3.146 | 5.119 | 12.492 | 24.400 | 2.293 | 2.190 | 2.214 |
| Long-term debt | 3.234 | 3.964 | 3.746 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.705 | 29.821 | 10.036 | 5.635 | 11.579 | 11.406 | 37 |
| Total debt | 22.939 | 33.785 | 13.782 | 5.635 | 11.579 | 11.406 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2013 | — | — |
PQ Management | Management | 2007 | — | — |
SH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDIC BIOSCIENCE HOLDING A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nielsen | Management | 0 companies |
| Per Qvist | Management | 0 companies |
| Søren Hyllekvist | Management | 0 companies |
| Bente Juel Christiansen | Board of Directors | 0 companies |
| Ralph J. Reyes | Board of Directors | 0 companies |
| Claus Henrik Christiansen | Chairman | 0 companies |
| Aaron Christopher Timm | Chairman | 0 companies |
| Morten Asser Karsdal | Board of Directors | 0 companies |