| Revenue | DKK 2,2M | +38% |
| EBITDA | DKK 246K | +161% |
| Net profit | DKK -544K | +57% |
| Total assets | DKK 6,2M | -5% |
| Equity | DKK 5M | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -248 | 230 | 275 | 506 | -491 | -1.119 | -1.143 | -856 | 1.411 | 1.388 | 1.951 | 1.599 | 2.211 |
| Staff expenses | -575 | -833 | -825 | -394 | -0 | -0 | -911 | -2.306 | -2.630 | -2.193 | -2.210 | -2.004 | -1.966 |
| EBITDA | -1.368 | -1.121 | -658 | -14 | -1.233 | -1.830 | -2.054 | -3.163 | -1.219 | -805 | -258 | -405 | 246 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -298 | -792 | -698 | -1.076 | -1.221 | -1.252 | -980 |
| EBIT | -1.368 | -1.121 | -658 | -14 | -1.233 | -1.830 | -2.352 | -3.955 | -1.918 | -1.881 | -1.479 | -1.658 | -734 |
| Net financials | -211 | -242 | -250 | -253 | -404 | 4 | -7 | -2 | -13 | -17 | 1 | 8 | 31 |
| Profit before tax | -1.580 | -1.363 | -908 | -267 | -1.637 | -1.825 | -2.359 | -3.957 | -1.931 | -1.898 | -1.478 | -1.650 | -704 |
| Tax | -390 | -224 | 166 | -420 | -865 | 25 | -522 | -743 | -626 | -460 | -383 | -380 | -160 |
| Net profit | -1.190 | -1.140 | -1.074 | 153 | -772 | -1.850 | -1.837 | -3.213 | -1.305 | -1.438 | -1.095 | -1.270 | -544 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.484 | 1.906 | 1.396 | 1.660 | 6.432 | 6.638 | 8.659 | 8.138 | 7.997 | 8.522 | 7.652 | 6.565 | 6.226 |
| Equity | — | -2.545 | -3.619 | -3.467 | 5.861 | 5.661 | 8.324 | 7.611 | 6.306 | 7.868 | 6.773 | 5.503 | 4.959 |
| Long-term debt | 278 | 3.425 | 4.150 | 3.419 | 0 | 0 | 0 | 0 | 0 | 340 | 425 | 283 | 189 |
| Short-term debt | 2.736 | 1.254 | 1.423 | 1.708 | 571 | 976 | 335 | 527 | 1.691 | 315 | 454 | 779 | 1.078 |
| Total debt | 3.015 | 4.679 | 5.573 | 5.127 | 571 | 976 | 335 | 527 | 1.691 | 654 | 878 | 1.062 | 1.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Coreprax A/S | Company | 100.0% | 100.0% | 2021 |
NRP HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
PMFB HOLDING ApS | Company | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Dahl Iversen | Chief Executive Officer | 0 companies |
| Peter Graversen | Chief Executive Officer | 0 companies |
| Per Hugo Jørgen Rønnau | Chief Executive Officer | 0 companies |
| Hans-Jørn Timm | Board of Directors | 0 companies |
| Helene Julie Zofia Paamand | Board of Directors | 0 companies |
| Tove Vibeke Rønnau | Board of Directors | 0 companies |
| Lars Stig Møller | Chairman | 0 companies |
| Niels Krag Printz | Chairman | 0 companies |
| Mette Vibeke Rønnau | Board of Directors | 0 companies |
| Ib Rasmussen | Chairman | 0 companies |
| Mikael Ejrnæs | Board of Directors | 0 companies |
| Paul Martin Bertelsen | Board of Directors | 0 companies |
| Peter Smedegaard | Chairman | 0 companies |