| Revenue | DKK -291K | -115% |
| EBITDA | DKK -712K | -138% |
| Net profit | DKK -648K | -127% |
| Total assets | DKK 1,7M | -12% |
| Equity | DKK 1,1M | -37% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | -909 | -805 | -29 | -145 | 1.999 | -291 |
| Staff expenses | -604 | -425 | -320 | -82 | -113 | -421 |
| EBITDA | -1.513 | -1.230 | -349 | -227 | 1.886 | -712 |
| Depreciation & amort. | -14 | -10 | -10 | -10 | -6 | -24 |
| EBIT | -1.527 | -1.240 | -359 | -237 | 1.881 | -736 |
| Net financials | -52 | -199 | -305 | -25 | -45 | 1 |
| Profit before tax | -1.579 | -1.438 | -664 | -262 | 1.836 | -734 |
| Tax | -236 | -0 | -230 | -0 | -586 | -86 |
| Net profit | -1.342 | -1.438 | -434 | -262 | 2.422 | -648 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 326 | 339 | 440 | 73 | 1.928 | 1.691 |
| Equity | -518 | -1.956 | -2.390 | -2.652 | 1.769 | 1.121 |
| Long-term debt | 766 | 2.141 | 2.429 | 2.390 | 0 | 0 |
| Short-term debt | 77 | 153 | 401 | 335 | 159 | 570 |
| Total debt | 843 | 2.295 | 2.830 | 2.725 | 159 | 570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MW Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2012 |
Hydrofoss Holding ApS | Company | 100.0% | 100.0% | 2015 |
SYDDANSK INNOVATION ApS | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Sangill | Chief Executive Officer | 0 companies |
| Mads Willum | Management | 0 companies |
| Gustaf Iuel-Brockdorff | Chairman | 0 companies |
| Morten Stærdahl Andersen | Chairman | 0 companies |
| Nils Henrik Wegener | Chairman | 0 companies |