| Revenue | DKK 1,5M | -39% |
| EBITDA | DKK -2,2M | +14% |
| Net profit | DKK -3,8M | -41% |
| Total assets | DKK 7,2M | -19% |
| Equity | DKK -1,5M | -269% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -864 | -1.192 | 3 | 2.454 | 1.492 |
| Staff expenses | -1.391 | -2.670 | -1.676 | -3.270 | -3.706 |
| EBITDA | -2.255 | -3.862 | -2.361 | -2.561 | -2.214 |
| Depreciation & amort. | -25 | -25 | -25 | -26 | -1.094 |
| EBIT | -2.280 | -3.887 | -2.386 | -2.587 | -3.308 |
| Net financials | -305 | -443 | -358 | -421 | -733 |
| Profit before tax | -2.586 | -4.330 | -2.744 | -3.009 | -4.041 |
| Tax | -0 | -1.039 | -533 | -295 | -216 |
| Net profit | -2.586 | -3.291 | -2.210 | -2.714 | -3.825 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.670 | 1.937 | 7.903 | 8.943 | 7.214 |
| Equity | -1.063 | -3.013 | 210 | 896 | -1.511 |
| Long-term debt | 2.553 | 4.666 | 6.991 | 7.403 | 8.127 |
| Short-term debt | 180 | 284 | 702 | 644 | 598 |
| Total debt | 2.733 | 4.950 | 7.693 | 8.047 | 8.725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GI Management | Management | 2013 | — | — |
AP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2017 |
Insero Horsens | Company | 33.3% | 33.3% | 2017 |
EmaZys ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gustaf Iuel-Brockdorff | Management | 0 companies |
| Arne Pedersen | Chief Executive Officer | 0 companies |
| Anders Rand Andersen | Management | 0 companies |
| Christian Bjerre Bojsen | Board of Directors | 0 companies |
| Marianne Lykke Sørensen | Board of Directors | 0 companies |
| Bjarne Sørensen | Board of Directors | 0 companies |
| Poul Erik Seekjær | Board of Directors | 0 companies |
| John Ferguson Dascher | Deputy Chairman | 0 companies |
| Karsten Ries | Chairman | 0 companies |
| Søren Munk | Chairman | 0 companies |