| Revenue | DKK 1,1M | +4081% |
| EBITDA | DKK -165K | +75% |
| Net profit | DKK -645K | -358% |
| Total assets | DKK 7,2M | -7% |
| Equity | DKK -382K | -246% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | -322 | 26 | 1.067 |
| Staff expenses | -732 | -699 | -1.232 |
| EBITDA | -1.054 | -673 | -165 |
| Depreciation & amort. | -126 | -97 | -66 |
| EBIT | -1.179 | -770 | -231 |
| Net financials | -559 | 430 | -578 |
| Profit before tax | -1.738 | -340 | -809 |
| Tax | -377 | -199 | -164 |
| Net profit | -1.361 | -141 | -645 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 6.343 | 7.798 | 7.228 |
| Equity | 404 | 263 | -382 |
| Long-term debt | 5.468 | 6.505 | 7.411 |
| Short-term debt | 471 | 948 | 200 |
| Total debt | 5.939 | 7.453 | 7.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GL Management | Management | 2009 | — | — |
MH Unofficial title | Unofficial title | 2016 | — | — |
PL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONSEPIA ApS | Company | 25.0% | 25.0% | 2010 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 0.0% | 2010 |
INNOVCO ApS | Company | 20.0% | 20.0% | 2015 |
BOREAN INNOVATION A/S | Company | 0.0% | 20.0% | 2014 |
INVACTOR ApS | Company | 33.3% | 33.3% | 2015 |
FRICHS ENERGY ApS | Company | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Lading | Management | 0 companies |
| Martin Høj Lauridsen | Unofficial title | 0 companies |
| Poul Lading | Management | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Lars Raadkjær Enevoldsen | Chairman | 0 companies |
| Peter Egelund | Board of Directors | 0 companies |
| Lene Gerlach | Board of Directors | 0 companies |
| Ove Kudahl Munch | Chairman | 0 companies |
| Poul Arne Jensen | Chairman | 0 companies |
| Peter Smedegaard | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Henning Nørgaard Klausen | Board of Directors | 0 companies |