| Revenue | DKK -136K | -42% |
| EBITDA | DKK -136K | +46% |
| Net profit | DKK -109K | +51% |
| Total assets | DKK 253K | +1% |
| Equity | DKK -395K | -38% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | -188 | -162 | 149 | -121 | -282 | -232 | -136 |
| Staff expenses | -811 | -987 | -973 | -243 | -0 | -21 | -0 |
| EBITDA | -469 | -602 | -425 | -365 | -282 | -253 | -136 |
| Depreciation & amort. | 20 | 24 | 24 | 24 | 24 | 4 | -0 |
| EBIT | -489 | -626 | -450 | -389 | -306 | -258 | -136 |
| Net financials | 0 | 0 | -0 | 0 | -27 | -12 | -1 |
| Profit before tax | -489 | -626 | -450 | -244 | -201 | -270 | -137 |
| Tax | 265 | 273 | 199 | 73 | 66 | -49 | -27 |
| Net profit | -754 | -899 | -650 | -316 | -267 | -221 | -109 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 786 | 486 | 612 | 300 | 528 | 250 | 253 |
| Equity | 767 | 468 | 518 | 202 | -65 | -286 | -395 |
| Long-term debt | 0 | 0 | 0 | 0 | 500 | 500 | 500 |
| Short-term debt | 19 | 18 | 94 | 98 | 93 | 36 | 148 |
| Total debt | 19 | 18 | 94 | 98 | 593 | 536 | 648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 50.0% | 33.3% | 2015 |
ALL CAPS ApS | Company | 33.3% | 25.0% | 2015 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
CAPNOVA A/S | Company | 25.0% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Martin Nielsen | Chief Executive Officer | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Thomas Møller Thomsen | Board of Directors | 0 companies |
| Christian Bæk Holmstrup | Board of Directors | 0 companies |
| Søren Kokbøl Jensen | Board of Directors | 0 companies |