| Revenue | DKK 2,2M | +1491% |
| EBITDA | DKK 68K | +105% |
| Net profit | DKK -761K | +53% |
| Total assets | DKK 13,2M | -5% |
| Equity | DKK 3,6M | -17% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -462 | -745 | 139 | 2.210 |
| Staff expenses | -172 | -756 | -1.520 | -2.142 |
| EBITDA | -634 | -1.500 | -1.381 | 68 |
| Depreciation & amort. | -0 | -1 | -175 | -236 |
| EBIT | -634 | -1.501 | -1.556 | -168 |
| Net financials | -363 | -652 | -740 | -829 |
| Profit before tax | -996 | -2.153 | -2.296 | -997 |
| Tax | -249 | -556 | -683 | -235 |
| Net profit | -747 | -1.597 | -1.613 | -761 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 13.816 | 13.580 | 13.983 | 13.216 |
| Equity | 7.335 | 5.737 | 4.381 | 3.620 |
| Long-term debt | 5.218 | 6.106 | 6.758 | 7.799 |
| Short-term debt | 667 | 850 | 1.912 | 852 |
| Total debt | 5.886 | 6.957 | 8.670 | 8.651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
ML Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Tekniske Universitet | Company | 15.0% | 15.0% | 2011 |
PreSeed Ventures A/S | Company | 10.0% | 10.0% | 2011 |
SEED CAPITAL DENMARK II K/S | Company | 25.0% | 25.0% | 2011 |
ABEO HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Terney Rasmussen | Chief Executive Officer | 0 companies |
| Søren Peter Wendt Larsen | Chief Executive Officer | 0 companies |
| Mads Løntoft | Management | 0 companies |
| Louis Andreas Becker | Board of Directors | 0 companies |
| Birgit Nørgaard | Board of Directors | 0 companies |
| Ulla Brockenhuus-Schack | Chairman | 0 companies |
| Kristian Dahl Hertz | Board of Directors | 0 companies |
| Kim Vestergaard-Hansen | Board of Directors | 0 companies |
| Hans Gormsen | Chairman | 0 companies |
| Steen Halbye | Chairman | 0 companies |
| Peter Hertz | Board of Directors | 0 companies |
| Peer Kisbye | Board of Directors | 0 companies |
| Alexander Sonne Wulff | Board of Directors | 0 companies |
| Jakob Steen Jensen | Chairman | 0 companies |