| Revenue | DKK -1,2M | +139% |
| EBITDA | DKK -1,8M | -117% |
| Net profit | DKK -2M | -123% |
| Total assets | DKK 4,7M | +3% |
| Equity | DKK 2,3M | +654% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Revenue | -403 | -253 | -508 | -1.212 |
| Staff expenses | -257 | -286 | -321 | -585 |
| EBITDA | -660 | -539 | -829 | -1.797 |
| Depreciation & amort. | -0 | -0 | -90 | -612 |
| EBIT | -660 | -539 | -919 | -2.409 |
| Net financials | -52 | -71 | -242 | -221 |
| Profit before tax | -712 | -609 | -1.160 | -2.630 |
| Tax | -177 | -132 | -250 | -597 |
| Net profit | -535 | -477 | -910 | -2.033 |
| Item | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|
| Total assets | 1.314 | 2.302 | 4.580 | 4.701 |
| Equity | 970 | 493 | -417 | 2.311 |
| Long-term debt | 0 | 0 | 1.000 | 753 |
| Short-term debt | 344 | 1.809 | 3.997 | 1.637 |
| Total debt | 344 | 1.809 | 4.997 | 2.390 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDRESEN INVEST A/S | Company | 15.0% | 15.0% | 2015 |
Den Midtjyske Iværksætterfond | Company | 20.0% | 20.0% | 2016 |
I-MAKERS A/S | Company | 50.0% | 50.0% | 2016 |
I-PACKAGING HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Martin Guldmann Nielsen | Chief Executive Officer | 0 companies |
| Frank Mosgaard Kristiansen | Chief Executive Officer | 0 companies |
| Peter Eric Mathies | Chief Executive Officer | 0 companies |
| John Sohn Christensen | Board of Directors | 0 companies |
| Peter Madsen | Board of Directors | 0 companies |
| Dennis Brian Westergaard | Chairman | 0 companies |
| Erik Christensen | Board of Directors | 0 companies |
| Karsten Pagh Wüst | Board of Directors | 0 companies |
| Søren Byder Gønge | Board of Directors | 0 companies |
| Kristian Bech Andersen | Chairman | 0 companies |