| Revenue | DKK 2,8M | -34% |
| EBITDA | DKK -375K | -147% |
| Net profit | DKK -262K | -133% |
| Total assets | DKK 5,9M | +18% |
| Equity | DKK -396K | -196% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.052 | 989 | 2.093 | 2.920 | 2.777 | 3.890 | 3.392 | 3.490 | 3.459 | 4.172 | 2.763 |
| Staff expenses | -1.988 | -1.758 | -2.728 | -2.826 | -2.818 | -3.367 | -3.287 | -3.707 | -3.392 | -3.370 | -3.138 |
| EBITDA | 65 | -769 | -635 | 94 | -42 | 523 | 105 | -217 | 67 | 802 | -375 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | -769 | -635 | 94 | -42 | 523 | 105 | -217 | 67 | 802 | -375 |
| Net financials | -19 | -14 | -33 | -14 | -18 | -15 | -21 | -20 | -20 | -13 | -10 |
| Profit before tax | 45 | -783 | -669 | 80 | -60 | 508 | 85 | -237 | 47 | 789 | -385 |
| Tax | 14 | -0 | -0 | 12 | -7 | -0 | -0 | -0 | -0 | -0 | -123 |
| Net profit | 31 | -783 | -669 | 67 | -53 | 508 | 85 | -237 | 47 | 789 | -262 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 748 | 780 | 1.970 | 1.997 | 1.798 | 2.763 | 3.155 | 3.197 | 3.553 | 5.033 | 5.915 |
| Equity | 111 | -671 | -1.340 | -1.272 | -1.325 | -817 | -732 | -970 | -923 | -134 | -396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 396 | 0 | 0 | 0 | 0 |
| Short-term debt | 637 | 1.451 | 3.310 | 3.257 | 3.118 | 3.575 | 3.486 | 4.162 | 4.471 | 5.162 | 6.311 |
| Total debt | 637 | 1.451 | 3.310 | 3.257 | 3.118 | 3.575 | 3.882 | 4.162 | 4.471 | 5.162 | 6.311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NA Founder | Founder | 2013 | — | — |
PA Management | Management | 2024 | — | — |
CB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Nepa AB | Founder | 0 companies |
| Per Anders Dahl | Management | 0 companies |
| Christian Bjerregaard Jørgensen | Management | 0 companies |
| Ulrich Boyer | Board of Directors | 0 companies |
| Per-Ola Westerlund | Board of Directors | 0 companies |
| Fredrik Johan Östgren | Board of Directors | 0 companies |