| Revenue | DKK -4,1M | +44% |
| EBITDA | DKK -14,8M | -22% |
| Net profit | DKK -23M | -61% |
| Total assets | DKK 31,4M | -18% |
| Equity | DKK 13,2M | -56% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -1.972 | -4.132 | -2.807 | -4.051 |
| Staff expenses | -1.435 | -3.583 | -9.296 | -10.721 |
| EBITDA | -3.407 | -9.379 | -12.104 | -14.772 |
| Depreciation & amort. | -8 | -1.165 | -6.058 | -7.618 |
| EBIT | -3.414 | -10.544 | -18.162 | -22.390 |
| Net financials | -468 | -563 | -660 | -1.216 |
| Profit before tax | -3.882 | -11.107 | -18.822 | -23.606 |
| Tax | -1.250 | -1.250 | -4.557 | -634 |
| Net profit | -2.632 | -9.857 | -14.265 | -22.972 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 19.026 | 32.897 | 38.356 | 31.446 |
| Equity | 4.516 | 24.937 | 30.215 | 13.243 |
| Long-term debt | 12.507 | 5.037 | 5.642 | 9.819 |
| Short-term debt | 2.003 | 2.923 | 2.499 | 8.383 |
| Total debt | 14.510 | 7.960 | 8.141 | 18.202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
FW Management | Management | 2009 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VÆKSTFONDEN | Company | 25.0% | 25.0% | 2015 |
3D PRINTER HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
DALL-HANSEN HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
SEED CAPITAL MANAGEMENT I/S | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Melvin Scharf | Chief Executive Officer | 0 companies |
| Frederik Walsted Tjellesen | Management | 0 companies |
| Niels Appel | Chief Executive Officer | 0 companies |
| Torben Bjerrisgaard Lange | Management | 0 companies |
| Anders Hammerum Hartmann | Board of Directors | 0 companies |
| Jeppe Frandsen | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Claus Dall-Hansen | Board of Directors | 0 companies |
| Rasmus Tim Bjerngaard | Board of Directors | 0 companies |
| Ulrik Jørring | Board of Directors | 0 companies |