| Revenue | DKK 905K | +339% |
| EBITDA | DKK -906K | +37% |
| Net profit | DKK -844K | +39% |
| Total assets | DKK 7,9M | -6% |
| Equity | DKK -326K | -162% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.051 | 2.850 | 2.530 | 2.628 | 2.511 | 2.270 | 1.980 | 2.036 | 1.663 | 1.148 | -322 | 206 | 905 |
| Staff expenses | -2.487 | -2.228 | -1.926 | -2.024 | -2.202 | -1.679 | -1.790 | -1.803 | -1.365 | -1.381 | -1.571 | -1.639 | -1.811 |
| EBITDA | -436 | 622 | 603 | 604 | 309 | 591 | 190 | 233 | 298 | -232 | -1.894 | -1.433 | -906 |
| Depreciation & amort. | 52 | -6 | -1 | -7 | -15 | -12 | -18 | -19 | -15 | -8 | -8 | -8 | -2 |
| EBIT | -487 | 616 | 602 | 597 | 294 | 579 | 172 | 214 | 283 | -240 | -1.902 | -1.441 | -908 |
| Net financials | -381 | -435 | -479 | -301 | -131 | -178 | -427 | -135 | -6 | -17 | -64 | 54 | 64 |
| Profit before tax | -868 | 181 | 124 | 296 | 163 | 401 | -255 | 79 | 276 | -258 | -1.966 | -1.387 | -844 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -868 | 181 | 124 | 296 | 163 | 401 | -255 | 79 | 276 | -258 | -1.966 | -1.387 | -844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.549 | 6.036 | 6.676 | 7.134 | 9.033 | 10.291 | 11.114 | 12.286 | 13.336 | 13.351 | 9.813 | 8.357 | 7.869 |
| Equity | -3.937 | -3.751 | -3.637 | -3.341 | -3.178 | -2.837 | -3.100 | 1.043 | 1.303 | 1.036 | -932 | 527 | -326 |
| Long-term debt | 1.312 | 437 | 0 | 2.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.173 | 9.350 | 10.313 | 7.789 | 12.212 | 13.128 | 14.215 | 11.243 | 12.034 | 12.316 | 10.745 | 7.829 | 8.195 |
| Total debt | 10.486 | 9.787 | 10.313 | 10.475 | 12.212 | 13.128 | 14.215 | 11.243 | 12.034 | 12.316 | 10.745 | 7.829 | 8.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2007 | — | — |
OD | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2005 | |
NP HERSTAD + PIPER ApS | Company | 20.0% | 20.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Agnes Bertha Piper | Management | 0 companies |
| Ove Dahlstrøm Schjerning | Audit | 0 companies |