| Revenue | DKK 348K | +254% |
| EBITDA | DKK -995K | +51% |
| Net profit | DKK -2,3M | +46% |
| Total assets | DKK 4,5M | -22% |
| Equity | DKK -3,3M | +8% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | -429 | -436 | 98 | 348 |
| Staff expenses | -245 | -1.711 | -2.146 | -1.343 |
| EBITDA | -674 | -2.147 | -2.048 | -995 |
| Depreciation & amort. | -0 | -542 | -2.185 | -1.358 |
| EBIT | -674 | -2.690 | -4.233 | -2.353 |
| Net financials | -126 | -196 | -520 | -183 |
| Profit before tax | -801 | -2.885 | -4.753 | -2.536 |
| Tax | -257 | -656 | -451 | -202 |
| Net profit | -544 | -2.229 | -4.302 | -2.334 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 6.595 | 6.144 | 5.848 | 4.538 |
| Equity | 2.967 | 738 | -3.564 | -3.281 |
| Long-term debt | 1.805 | 3.962 | 7.752 | 6.697 |
| Short-term debt | 1.407 | 1.353 | 1.660 | 1.122 |
| Total debt | 3.212 | 5.315 | 9.412 | 7.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2017 | — | — |
BU Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 33.3% | 2014 |
Flying October S.M.B.A. | Company | 20.0% | 20.0% | 2017 |
b2bonlinegroup ApS | Company | 100.0% | 100.0% | 2017 |
CASTOR CAPITAL ApS | Company | 20.0% | 20.0% | 2014 |
Den Midtjyske Iværksætterfond | Company | 25.0% | 25.0% | 2017 |
PENELOPE ApS | Company | 10.0% | 10.0% | 2014 |
IPU, INDIVIDUEL PROGRAMUDVIKLING ApS | Company | 10.0% | 10.0% | 2017 |
ROTENSIA ApS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Svendsen | Management | 0 companies |
| Birte Udsen Schmidt | Management | 0 companies |
| John Sohn Christensen | Chairman | 0 companies |
| Leo Hansen | Board of Directors | 0 companies |
| Jakob Roland Holst | Board of Directors | 0 companies |
| Jens Chresten Kolding Søndergaard | Chairman | 0 companies |
| Morten Larsen | Board of Directors | 0 companies |
| Søren Fryland Møller | Board of Directors | 0 companies |
| Kurt Byskov | Board of Directors | 0 companies |
| Mike Borregaard | Board of Directors | 0 companies |
| Thomas Juhl | Board of Directors | 0 companies |
| Morten Hellesen | Board of Directors | 0 companies |
| Thomas Bernhard Olsen | Chairman | 0 companies |