| Revenue | DKK -39K | -55% |
| EBITDA | DKK -43K | +53% |
| Net profit | DKK -4,1M | -821% |
| Total assets | DKK 163K | -96% |
| Equity | DKK -6,9M | -149% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -232 | -139 | 118 | -37 | -57 | -85 | -39 |
| Staff expenses | -0 | -40 | -442 | -109 | -74 | -5 | -4 |
| EBITDA | -232 | -179 | -324 | -144 | -131 | -90 | -43 |
| Depreciation & amort. | 5 | 4 | 1 | -1 | 1 | 5 | -3.597 |
| EBIT | -237 | -183 | -325 | -145 | -132 | -95 | -3.640 |
| Net financials | -180 | -282 | -369 | -454 | -461 | -476 | -521 |
| Profit before tax | -417 | -465 | -694 | -599 | -593 | -571 | -4.161 |
| Tax | -208 | -142 | -174 | -129 | -135 | -126 | -58 |
| Net profit | -209 | -323 | -520 | -470 | -457 | -445 | -4.103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.565 | 3.668 | 4.765 | 4.105 | 3.906 | 4.336 | 163 |
| Equity | -548 | -871 | -1.387 | -1.856 | -2.314 | -2.759 | -6.862 |
| Long-term debt | 2.956 | 4.158 | 5.060 | 5.563 | 6.009 | 6.798 | 0 |
| Short-term debt | 83 | 192 | 898 | 289 | 129 | 267 | 7.025 |
| Total debt | 3.040 | 4.351 | 5.959 | 5.852 | 6.138 | 7.065 | 7.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2017 | — | — |
JF Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2010 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
| Individual | 33.3% | 33.3% | 2015 | |
ADD VENTURE HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Thygesen | Management | 0 companies |
| Julie Føste Nielsen | Unofficial title | 0 companies |
| Niels Thomas Eriksen | Board of Directors | 0 companies |
| Charlotte Vangsgaard | Chairman | 0 companies |
| Carl Erik Jørgensen | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Egon Bech Hansen | Chairman | 0 companies |
| Jennifer Lynne Fox | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |