| Revenue | DKK -224K | -4% |
| EBITDA | DKK -224K | +4% |
| Net profit | DKK -1,2M | -28% |
| Total assets | DKK 164K | -15% |
| Equity | DKK -11,4M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 170 | -355 | -508 | -842 | -277 | -232 | -224 |
| Staff expenses | -136 | -352 | -44 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | -707 | 560 | -842 | -277 | -232 | -224 |
| Depreciation & amort. | 12 | -1.356 | -1.502 | -5.265 | -12 | -0 | -0 |
| EBIT | 11 | -2.063 | -942 | -6.107 | -289 | -232 | -224 |
| Net financials | -466 | -663 | -771 | -799 | -950 | -1.042 | -1.160 |
| Profit before tax | -455 | -2.726 | -1.712 | -6.906 | 70 | -600 | -1.384 |
| Tax | 204 | -669 | 555 | 713 | 654 | 337 | -185 |
| Net profit | -658 | -2.056 | -2.268 | -7.619 | -584 | -937 | -1.199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 9.607 | 9.079 | 8.047 | 54 | 122 | 193 | 164 |
| Equity | 3.280 | 1.223 | -1.044 | -8.664 | -9.248 | -10.185 | -11.384 |
| Long-term debt | 5.532 | 6.196 | 7.173 | 7.944 | 8.705 | 9.749 | 0 |
| Short-term debt | 796 | 1.659 | 1.919 | 774 | 665 | 629 | 11.548 |
| Total debt | 6.328 | 7.855 | 9.091 | 8.718 | 9.370 | 10.378 | 11.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
EH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INNOLOGY ApS | Company | 66.7% | 66.7% | 2012 |
DAMBORG MOBILE HOLDING ApS | Company | 15.0% | 15.0% | 2012 |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Knude Nielsen | Chief Executive Officer | 0 companies |
| Esben Hvid Damborg | Management | 0 companies |
| Gregers Kronborg | Chairman | 0 companies |