| Revenue | DKK 1M | -47% |
| EBITDA | DKK 991K | +255% |
| Net profit | DKK 998K | +284% |
| Total assets | DKK 615K | -29% |
| Equity | DKK 247K | +133% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | -1.837 | -949 | 4.043 | 2.984 | 1.960 | 1.035 |
| Staff expenses | -4.016 | -12.807 | -8.317 | -3.752 | -2.572 | -44 |
| EBITDA | -5.853 | -13.756 | -4.275 | -768 | -638 | 991 |
| Depreciation & amort. | -67 | -190 | -242 | -152 | -46 | -0 |
| EBIT | -5.920 | -13.946 | -4.517 | -921 | -684 | 991 |
| Net financials | -62 | -381 | -582 | 9.614 | -8 | 7 |
| Profit before tax | -5.982 | -14.327 | -5.098 | 8.693 | -692 | 998 |
| Tax | -0 | -1.862 | -1.049 | -167 | -150 | -0 |
| Net profit | -5.982 | -12.465 | -4.049 | 8.860 | -542 | 998 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 1.245 | 8.801 | 4.235 | 1.633 | 868 | 615 |
| Equity | -4.482 | -5.179 | -9.228 | -250 | -751 | 247 |
| Long-term debt | 5.024 | 9.526 | 6.112 | 0 | 88 | 30 |
| Short-term debt | 704 | 4.454 | 7.351 | 1.883 | 1.619 | 338 |
| Total debt | 5.728 | 13.980 | 13.464 | 1.883 | 1.619 | 368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2016 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
FJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAM2 HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
VÆKSTFONDEN | Company | 25.0% | 25.0% | 2014 |
PreSeed Ventures A/S | Company | 5.0% | 5.0% | 2014 |
Generaxion A/S | Company | 100.0% | 100.0% | 2016 |
HELMICH INVEST ApS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Damborg Jensen | Management | 0 companies |
| Thomas Holm Jensen | Chief Executive Officer | 0 companies |
| Frederik Juhl-Sørensen | Chief Executive Officer | 0 companies |
| Louise Skarby | Board of Directors | 0 companies |
| Troels Garibaldi Falkenberg | Board of Directors | 0 companies |
| Tobias Thaastrup-Leth | Chairman | 0 companies |
| Joel Allen Russ | Chairman | 0 companies |
| Rasmus Aaen Madsen | Chairman | 0 companies |
| Bo Sten Olin | Board of Directors | 0 companies |
| Jacob Sjørslev Frandsen | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Board of Directors | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Erik Balck Sørensen | Chairman | 0 companies |
| Rasmus Forup Helmich | Board of Directors | 0 companies |
| Mogens Nielsen | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Peter Aue Elbek | Board of Directors | 0 companies |
| Claus Schei Mathisen | Chairman | 0 companies |