| Revenue | DKK -185K | +21% |
| EBITDA | DKK -437K | +77% |
| Net profit | DKK -437K | +79% |
| Total assets | DKK 381K | -59% |
| Equity | DKK -1,5M | -41% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | -656 | -1.212 | -152 | -185 |
| Staff expenses | -371 | -2.093 | -1.730 | -252 |
| EBITDA | -1.026 | -3.305 | -1.882 | -437 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -1.026 | -3.305 | -1.882 | -437 |
| Net financials | -3 | -43 | -12 | -0 |
| Profit before tax | -1.030 | -3.348 | -1.894 | -437 |
| Tax | -241 | -774 | 151 | -0 |
| Net profit | -789 | -2.574 | -2.045 | -437 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 908 | 1.332 | 937 | 381 |
| Equity | 542 | -1.433 | -1.063 | -1.500 |
| Long-term debt | 173 | 1.805 | 1.719 | 1.836 |
| Short-term debt | 193 | 960 | 281 | 45 |
| Total debt | 366 | 2.765 | 2.000 | 1.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Unofficial title | Unofficial title | 2017 | — | — |
ET Management | Management | 2014 | — | — |
PF Management | Management | 2014 | — | — |
JG Management | Management | 2014 | — | — |
TG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER BERING HOLDING IVS | Company | 10.0% | 10.0% | 2016 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
COPENHAGEN PEOPLE CARE HOLDING IVS | Company | 10.0% | 10.0% | 2016 |
Enware ApS | Company | 10.0% | 10.0% | 2016 |
MOLOTUFF HOLDING IVS | Company | 10.0% | 10.0% | 2016 |
SINDRE ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Andreas Schmidt Jønsson | Unofficial title | 0 companies |
| Esben Toftdahl Nielsen | Management | 0 companies |
| Peter Færløv Bering | Management | 0 companies |
| Jesper Gilling | Management | 0 companies |
| Tony Gjerlufsen | Management | 0 companies |
| Otto Bjerg Hausgaard | Chairman | 0 companies |
| Jeppe Klausen | Board of Directors | 0 companies |