| Revenue | — | — |
| EBITDA | DKK 2,4M | +371% |
| Net profit | DKK 2,3M | +386% |
| Total assets | DKK 35K | -93% |
| Equity | DKK 0 | +100% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -235 | -6 | -114 | — |
| Staff expenses | -983 | -1.332 | -757 | -0 |
| EBITDA | -1.218 | -1.339 | -870 | 2.360 |
| Depreciation & amort. | 232 | 398 | -199 | -0 |
| EBIT | -1.450 | -1.737 | -1.070 | 2.360 |
| Net financials | -100 | -291 | -15 | -19 |
| Profit before tax | -1.549 | -2.028 | -1.085 | 2.340 |
| Tax | -647 | -478 | -266 | -0 |
| Net profit | -902 | -1.550 | -820 | 2.341 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 2.953 | 2.392 | 531 | 35 |
| Equity | -471 | -1.521 | -2.341 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 3.395 | 3.873 | 2.872 | 35 |
| Total debt | 3.395 | 3.873 | 2.872 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2011 | — | — |
FW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JF Unofficial title | Unofficial title | 2015 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VO HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2013 |
MARTIN MØLLER HOLDING 2011 ApS | Company | 33.3% | 33.3% | 2014 |
CAPNOVA A/S | Company | 5.0% | 5.0% | 2013 |
KONGSLUND HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Martin Møller | Management | 0 companies |
| Flemming Würtz Andersen | Chief Executive Officer | 0 companies |
| Jørgen Flodgaard | Unofficial title | 0 companies |
| Jørgen Berg Tolstoy | Chief Executive Officer | 0 companies |
| Jonas Kongslund | Board of Directors | 0 companies |
| Hans Christian de Neergaard | Chairman | 0 companies |