| Revenue | DKK -85K | -25% |
| EBITDA | DKK -103K | +86% |
| Net profit | DKK -964K | -50% |
| Total assets | DKK 213K | -78% |
| Equity | DKK -1,6M | -163% |
| Employees | 1 | — |
| Item | 2017 | 2018 |
|---|---|---|
| Revenue | -113 | -85 |
| Staff expenses | -620 | -17 |
| EBITDA | -733 | -103 |
| Depreciation & amort. | -0 | 720 |
| EBIT | -733 | -823 |
| Net financials | -90 | -129 |
| Profit before tax | -823 | -952 |
| Tax | -180 | 12 |
| Net profit | -643 | -964 |
| Item | 2017 | 2018 |
|---|---|---|
| Total assets | 954 | 213 |
| Equity | -593 | -1.557 |
| Long-term debt | 1.525 | 1.754 |
| Short-term debt | 22 | 16 |
| Total debt | 1.547 | 1.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2018 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINT HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
InnoLab Holding ApS | Company | 15.0% | 15.0% | 2017 |
Thames Holding ApS | Company | 10.0% | 10.0% | 2017 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOREAN INNOVATION A/S | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sine Nørgaard Christensen | Management | 0 companies |
| Jesper Emborg | Chief Executive Officer | 0 companies |
| Lars Randel Nyengaard | Chairman | 0 companies |
| Anders Tjørnelund | Board of Directors | 0 companies |
| Rasmus Vesterskov Foged | Board of Directors | 0 companies |
| Kristian Højklint Schneider | Board of Directors | 0 companies |
| Steen Palle Petersen | Chairman | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |