| Revenue | DKK -84K | +25% |
| EBITDA | DKK -84K | -25% |
| Net profit | DKK -2,4M | -399% |
| Total assets | DKK 137K | -90% |
| Equity | DKK -8,4M | -41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -11 | -7 | -8 | -8 | -10 | -67 | -84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -7 | -8 | -8 | -10 | -67 | -84 |
| Depreciation & amort. | -74 | -101 | -116 | -160 | -165 | -97 | -69 |
| EBIT | -85 | -109 | -124 | -167 | -175 | -164 | -153 |
| Net financials | -4.818 | -5.297 | -3.475 | -3.206 | 3.337 | 881 | -2.381 |
| Profit before tax | -4.903 | -5.406 | -3.599 | -3.373 | 3.162 | 717 | -2.534 |
| Tax | -21 | -32 | -113 | -137 | 392 | -97 | -98 |
| Net profit | -4.882 | -5.373 | -3.486 | -3.235 | 2.770 | 815 | -2.437 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.037 | 11.540 | 4.483 | 898 | 296 | 1.404 | 137 |
| Equity | 2.541 | -2.832 | -6.318 | -9.553 | -6.783 | -5.968 | -8.405 |
| Long-term debt | 0 | 6.510 | 9.881 | 10.444 | 6.973 | 7.252 | 7.177 |
| Short-term debt | 496 | 7.861 | 920 | 7 | 53 | 120 | 494 |
| Total debt | 496 | 14.371 | 10.801 | 10.451 | 7.027 | 7.372 | 7.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
Højvangen Private Equity ApS | Company | 66.7% | 66.7% | 2016 |
DK - MARTIN HOLDING II ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Hansen | Management | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Egon Hansen | Board of Directors | 0 companies |
| Bent Sørensen | Chairman | 0 companies |
| Erik Fisker Rasmussen | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Board of Directors | 0 companies |