| Revenue | DKK 0 | — |
| EBITDA | DKK -52K | +82% |
| Net profit | DKK -13,2M | +31% |
| Total assets | DKK 50,1M | -8% |
| Equity | DKK 14M | -44% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Revenue | — | -5.348 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 574 | -23 | -63 | -284 | -52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 574 | -23 | -63 | -284 | -52 |
| Net financials | 0 | -6.498 | -2.601 | -15.834 | -19.246 | -13.377 |
| Profit before tax | — | -5.924 | -2.624 | -15.897 | -19.530 | -13.429 |
| Tax | -0 | 325 | -251 | -361 | -271 | -220 |
| Net profit | — | -6.249 | -2.373 | -15.536 | -19.259 | -13.209 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|---|
| Total assets | 0 | 90.603 | 80.934 | 63.192 | 54.265 | 50.057 |
| Equity | — | 41.223 | 38.850 | 26.314 | 25.224 | 14.015 |
| Long-term debt | 0 | 33.558 | 32.066 | 25.624 | 28.969 | 28.418 |
| Short-term debt | 0 | 15.822 | 10.018 | 11.254 | 72 | 7.624 |
| Total debt | 0 | 49.380 | 42.084 | 36.878 | 29.041 | 36.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BD Management | Management | 2011 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2016 | |
BG INVEST ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 5.0% | 5.0% | 2014 | |
BUHL IT INVEST ApS | Company | 15.0% | 15.0% | 2015 |
GREYSTONE CAPITAL A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Larsen | Chief Executive Officer | 0 companies |
| Bertel David Maigaard | Management | 0 companies |
| Troels Busch Gammelgaard | Chief Executive Officer | 0 companies |
| Thomas Nederby Svenningsen | Chairman | 0 companies |
| Søren Ulrich Vulff | Board of Directors | 0 companies |
| Jonas Buhl Gregersen | Board of Directors | 0 companies |
| Henrik Lund Dal | Chairman | 0 companies |