| Revenue | DKK 56,7M | +1% |
| EBITDA | DKK -883K | +49% |
| Net profit | DKK -2,1M | -11% |
| Total assets | DKK 22,2M | -15% |
| Equity | DKK 2,6M | +69% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 76.149 | 53.846 | 51.095 | 55.999 | 56.658 |
| Staff expenses | -18.323 | -16.915 | -17.939 | -19.061 | -19.364 |
| EBITDA | -4.281 | -5.378 | -2.631 | -1.722 | -883 |
| Depreciation & amort. | -206 | -3.204 | -183 | -170 | -1.035 |
| EBIT | -4.487 | -8.582 | -2.814 | -1.892 | -1.918 |
| Net financials | -2.640 | -1.343 | -794 | -617 | -796 |
| Profit before tax | -7.127 | -9.925 | -3.608 | -2.510 | -2.714 |
| Tax | -0 | -2.994 | -921 | -576 | -568 |
| Net profit | -7.127 | -6.931 | -2.688 | -1.934 | -2.146 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 32.242 | 29.544 | 28.382 | 26.178 | 22.196 |
| Equity | 2.353 | 6.148 | 3.461 | 1.527 | 2.580 |
| Long-term debt | 368 | 0 | 1.948 | 1.840 | 0 |
| Short-term debt | 29.520 | 22.896 | 22.473 | 22.311 | 19.116 |
| Total debt | 29.888 | 22.896 | 24.421 | 24.151 | 19.116 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
FK Management | Management | 2011 – 2012 |
BS Founder | Founder | 2009 – 2021 |
TH | Audit | 2009 – 2013 |
KM Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
PW Chief Executive Officer | Chief Executive Officer | 2011 – 2013 |
SL Chief Executive Officer | Chief Executive Officer | 2014 – 2018 |
SK Chief Executive Officer | Chief Executive Officer | 2009 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2012 – 2018 | |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Kokholm | Management | 0 companies |
| BIOMEDICAL SCIENCE CO. LTD | Founder | 0 companies |
| Thorbjørn Helmo Madsen | Audit | 0 companies |
| Kim Müller | Chief Executive Officer | 0 companies |
| Peder Welch Nelson | Chief Executive Officer | 0 companies |
| Stig Lumbye | Chief Executive Officer | 0 companies |
| Sun Ki Kim | Chief Executive Officer | 0 companies |
| Niels Boel Sørensen | Chairman | 0 companies |
| Jan Sørensen | Board of Directors | 0 companies |
| Anders Wejrup | Board of Directors | 0 companies |
| Christian Isager Sørensen | Board of Directors | 0 companies |
| Susanne Lervad | Board of Directors | 0 companies |