| Revenue | DKK 2,4M | -5% |
| EBITDA | DKK 407K | -58% |
| Net profit | DKK 371K | -37% |
| Total assets | DKK 14,9M | +69% |
| Equity | DKK 14,5M | +104% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -61 | 105 | 7.355 | 3.152 | 3.661 | 4.217 | 841 | 414 | 2.454 | 1.924 | 2.900 | 2.495 | 2.363 |
| Staff expenses | -2.223 | -2.318 | -3.254 | -2.499 | -1.940 | -2.832 | -3.195 | -2.765 | -1.717 | -884 | -1.214 | -1.532 | -1.956 |
| EBITDA | -2.283 | -2.213 | 4.100 | 653 | 1.722 | 1.385 | -2.353 | -2.351 | 736 | 1.040 | 1.686 | 963 | 407 |
| Depreciation & amort. | -17 | -13 | -22 | -316 | -506 | -462 | -820 | -620 | -345 | -70 | -17 | -4 | -9 |
| EBIT | -2.301 | -2.226 | 4.079 | 337 | 1.216 | 923 | -3.174 | -2.971 | 391 | 970 | 1.669 | 959 | 398 |
| Net financials | -10 | -13 | -65 | -97 | -127 | -440 | -307 | -270 | -240 | -228 | -46 | -65 | 80 |
| Profit before tax | -2.311 | -2.240 | 4.013 | 240 | 1.089 | 483 | -3.481 | -3.241 | 151 | 742 | 1.623 | 893 | 478 |
| Tax | -0 | -0 | -143 | 56 | 231 | 122 | -762 | -118 | 32 | 180 | -227 | 304 | 107 |
| Net profit | -2.311 | -2.240 | 4.157 | 184 | 858 | 361 | -2.718 | -3.123 | 118 | 562 | 1.850 | 590 | 371 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.293 | 3.015 | 17.691 | 10.521 | 14.213 | 14.399 | 11.203 | 6.532 | 7.703 | 7.767 | 7.998 | 8.815 | 14.854 |
| Equity | 2.039 | 1.400 | 6.556 | 7.640 | 8.499 | 9.125 | 6.406 | 2.561 | 2.680 | 3.242 | 6.546 | 7.080 | 14.451 |
| Long-term debt | 406 | 919 | 982 | 2.339 | 4.897 | 3.588 | 2.409 | 2.257 | 2.691 | 2.332 | 551 | 0 | 0 |
| Short-term debt | 848 | 697 | 10.153 | 542 | 640 | 1.387 | 2.388 | 1.714 | 2.332 | 2.193 | 901 | 1.735 | 403 |
| Total debt | 1.254 | 1.616 | 11.135 | 2.881 | 5.538 | 4.975 | 4.796 | 3.970 | 5.023 | 4.525 | 1.452 | 1.735 | 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Management | Management | 2025 | — | — |
AP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINUS2PLUS CORP ApS | Company | 50.0% | 50.0% | 2024 |
Impagt Invest Sjælland A/S | Company | 25.0% | 25.0% | 2024 |
Halskov Capital ApS | Company | 5.0% | 5.0% | 2024 |
Styrelsen for Forskning og Uddannelse | Company | 10.0% | 10.0% | 2017 |
FONDEN SPRING NORDIC | Company | 15.0% | 15.0% | 2014 |
CAPNOVA A/S | Company | 5.0% | 5.0% | 2013 |
MERMAID CAPITAL DENMARK A/S | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| David Wenming Conrad Konge | Management | 0 companies |
| Anders Philipsen | Chief Executive Officer | 0 companies |
| Frederik Steen Westenholz | Board of Directors | 0 companies |
| Tom Weidner | Chairman | 0 companies |
| Ib Rossen Nissen | Board of Directors | 0 companies |
| Jesper Stig Regner Nielsen | Board of Directors | 0 companies |
| Peter Boris Fleggaard | Board of Directors | 0 companies |
| Michael Mathiesen | Board of Directors | 0 companies |
| Claus Høegh-Guldberg | Board of Directors | 0 companies |
| Jakob Steen Jensen | Board of Directors | 0 companies |