| Revenue | DKK -592K | +14% |
| EBITDA | DKK -932K | -9% |
| Net profit | DKK -1,8M | -124% |
| Total assets | DKK 1M | -59% |
| Equity | DKK -1,6M | -119% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 |
|---|---|---|---|
| Revenue | -98 | -521 | -592 |
| Staff expenses | -0 | -333 | -340 |
| EBITDA | -98 | -854 | -932 |
| Depreciation & amort. | -0 | 1 | -0 |
| EBIT | -98 | -855 | -932 |
| Net financials | 0 | -181 | -801 |
| Profit before tax | -98 | -1.036 | -1.732 |
| Tax | -40 | -254 | 19 |
| Net profit | -59 | -782 | -1.752 |
| Item | 2014 | 2015 | 2016 |
|---|---|---|---|
| Total assets | 817 | 2.528 | 1.043 |
| Equity | -9 | -741 | -1.619 |
| Long-term debt | 632 | 2.422 | 2.617 |
| Short-term debt | 90 | 586 | 45 |
| Total debt | 722 | 3.008 | 2.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2014 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 33.3% | 0.0% | 2016 |
SKJÆRBÆK ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 10.0% | 10.0% | 2014 | |
PETER GRAMSTRUP ANDERSEN HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 20.0% | 20.0% | 2017 |
Bisgaard Financial ApS | Company | 5.0% | 5.0% | 2016 |
SBe Holding ApS | Company | 10.0% | 10.0% | 2015 |
BGB A/S | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Bisgaard | Management | 0 companies |
| Søren Bendt | Chief Executive Officer | 0 companies |
| Lars Peetz-Schou | Board of Directors | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Trine Høgedal Nielsen | Board of Directors | 0 companies |
| Bertel Gantriis | Board of Directors | 0 companies |