| Revenue | DKK -41K | -110% |
| EBITDA | DKK -139K | +82% |
| Net profit | DKK -2,1M | -245% |
| Total assets | DKK 456K | -86% |
| Equity | DKK -1,9M | -874% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 45 | 481 | 410 | -41 |
| Staff expenses | -388 | -1.171 | -1.174 | -98 |
| EBITDA | -343 | -691 | -764 | -139 |
| Depreciation & amort. | 7 | 20 | 33 | 2.290 |
| EBIT | -350 | -710 | -797 | -2.428 |
| Net financials | -0 | -14 | -0 | -187 |
| Profit before tax | -350 | -725 | -797 | -2.616 |
| Tax | -98 | -183 | -175 | -468 |
| Net profit | -252 | -542 | -622 | -2.148 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 1.622 | 2.159 | 3.163 | 456 |
| Equity | 1.410 | 868 | 246 | -1.902 |
| Long-term debt | 0 | 814 | 2.272 | 0 |
| Short-term debt | 116 | 182 | 182 | 2.359 |
| Total debt | 116 | 997 | 2.454 | 2.359 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PS Management | Management | 2013 | — | — |
AP Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEXT WAY DANMARK ApS | Company | 5.0% | 5.0% | 2013 |
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2013 |
VESTEGHEM HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
Uddannelses- og Forskningsstyrelsen | Company | 25.0% | 25.0% | 2017 |
BOREAN INNOVATION A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Charles Philippe Edouard Vesteghem | Chief Executive Officer | 0 companies |
| Philippe Stéphane Campos | Management | 0 companies |
| Adrien Pierre Vesteghem | Founder | 0 companies |
| Thomas Lykkeberg Jørgensen | Board of Directors | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Adrien Pierre France Vesteghem | Board of Directors | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |