| Revenue | DKK 1,1M | -34% |
| EBITDA | DKK -41K | -107% |
| Net profit | DKK -42K | -109% |
| Total assets | DKK 534K | -69% |
| Equity | DKK 221K | -61% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 448 | 879 | 975 | 836 | 1.208 | 1.667 | 1.093 |
| Staff expenses | -495 | -508 | -753 | -1.029 | -1.041 | -1.091 | -1.134 |
| EBITDA | -47 | 371 | 222 | -193 | 167 | 577 | -41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -47 | 371 | 222 | -193 | 167 | 577 | -41 |
| Net financials | -1 | -7 | 23 | -9 | -1 | -1 | -2 |
| Profit before tax | -48 | 364 | 245 | -202 | 166 | 575 | -42 |
| Tax | -11 | 92 | 55 | -43 | 38 | 129 | -0 |
| Net profit | -37 | 271 | 190 | -159 | 128 | 446 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 134 | 443 | 930 | 390 | 762 | 1.711 | 534 |
| Equity | 35 | 307 | 417 | 88 | 217 | 563 | 221 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 129 |
| Short-term debt | 98 | 136 | 513 | 302 | 545 | 1.147 | 185 |
| Total debt | 98 | 136 | 513 | 302 | 545 | 1.147 | 313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2018 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fedtkanten ApS | Company | 33.3% | 33.3% | 2017 |
INNOVATION LAB A/S | Company | 15.0% | 15.0% | 2017 |
S5 INVENTIVE GROUP ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Sahl Hansen | Management | 0 companies |
| Henrik Scheel | Chief Executive Officer | 0 companies |
| Martin Schorling Overgård | Management | 0 companies |
| Max Stougaard | Board of Directors | 0 companies |
| Kristoffer Lindequist Debois | Board of Directors | 0 companies |
| Mads Thimmer | Board of Directors | 0 companies |
| Jesper Finderup Nielsen | Chairman | 0 companies |