| Revenue | DKK -52K | -62% |
| EBITDA | DKK -53K | +67% |
| Net profit | DKK -148K | +45% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK -3,4M | -1% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | -960 | -500 | -514 | -218 | -137 | -52 |
| Staff expenses | -566 | -486 | -162 | -162 | -24 | -1 |
| EBITDA | -1.525 | -986 | -676 | -273 | -161 | -53 |
| Depreciation & amort. | -0 | -17 | 10 | -43 | -49 | -45 |
| EBIT | -1.525 | -1.003 | -686 | -316 | -210 | -98 |
| Net financials | -142 | -230 | -337 | -419 | -1 | -50 |
| Profit before tax | -851 | -655 | -1.023 | -734 | -211 | -148 |
| Tax | 408 | 289 | -295 | -120 | 60 | -0 |
| Net profit | -1.259 | -944 | -728 | -614 | -271 | -148 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 737 | 834 | 2.505 | 1.721 | 1.536 | 1.538 |
| Equity | -1.179 | -2.123 | -2.561 | -3.175 | -3.337 | -3.385 |
| Long-term debt | 1.820 | 2.837 | 4.923 | 4.861 | 4.851 | 4.851 |
| Short-term debt | 96 | 120 | 143 | 35 | 22 | 72 |
| Total debt | 1.916 | 2.956 | 5.065 | 4.896 | 4.873 | 4.923 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2015 |
Claus Gasolin ApS | Company | 33.3% | 33.3% | 2017 |
Carsten Gasolin ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 5.0% | 5.0% | 2012 | |
BOREAN INNOVATION A/S | Company | 5.0% | 33.3% | 2015 |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Andersen | Chief Executive Officer | 0 companies |
| Søren Rødbro | Chief Executive Officer | 0 companies |
| Hans Christian Bech Thøgersen | Chief Executive Officer | 0 companies |
| Julie Føste Nielsen | Chief Executive Officer | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Poul Arne Jensen | Chairman | 0 companies |
| Peter Smedegaard | Chairman | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |