| Revenue | DKK 240K | -69% |
| EBITDA | DKK 240K | -69% |
| Net profit | DKK 157K | -73% |
| Total assets | DKK 327K | -38% |
| Equity | DKK 257K | +156% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | -1.833 | -3.326 | 42 | 771 | 240 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -948 | -1.678 | 75 | 771 | 240 |
| Depreciation & amort. | 26 | 35 | 35 | 35 | 35 |
| EBIT | -974 | -1.713 | 41 | 737 | 205 |
| Net financials | 1 | -72 | -157 | -76 | -3 |
| Profit before tax | -973 | -1.785 | -117 | 660 | 202 |
| Tax | 443 | 824 | 17 | 75 | 45 |
| Net profit | -1.416 | -2.609 | -134 | 585 | 157 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.777 | 1.237 | 1.261 | 524 | 327 |
| Equity | 1.758 | -351 | -485 | 100 | 257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 | 1.588 | 1.745 | 413 | 68 |
| Total debt | 19 | 1.588 | 1.745 | 423 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Unofficial title | Unofficial title | 2018 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 50.0% | 20.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
CAPNOVA A/S | Company | 33.3% | 33.3% | 2017 |
LOGIC ARTISTS ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Sund Holmark | Unofficial title | 0 companies |
| Ali Emek | Chief Executive Officer | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Jonas Herløv Wæver | Board of Directors | 0 companies |
| Per Chrom Jacobsen | Chairman | 0 companies |