| Revenue | DKK 17,1M | -17% |
| EBITDA | DKK 1,4M | -56% |
| Net profit | DKK 926K | -58% |
| Total assets | DKK 19,7M | -9% |
| Equity | DKK 12,8M | +8% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.221 | 37.889 | 44.016 | 42.592 | 42.816 | 46.954 | 45.483 | 49.122 | 50.560 | 49.991 | 18.818 | 20.392 | 20.656 | 17.056 |
| Staff expenses | -7.642 | -9.429 | -11.493 | -11.529 | -12.773 | -13.041 | -13.793 | -13.737 | -14.412 | -14.453 | -16.182 | -16.383 | -17.455 | -15.659 |
| EBITDA | 2.294 | 3.715 | 4.559 | 2.557 | 2.391 | 2.627 | 3.051 | 4.321 | 3.917 | 3.324 | 2.636 | 4.008 | 3.201 | 1.398 |
| Depreciation & amort. | -967 | -1.005 | -696 | -831 | -469 | -313 | -502 | -623 | -468 | -489 | -396 | -243 | -167 | -234 |
| EBIT | 1.327 | 2.710 | 3.863 | 1.726 | 1.921 | 2.314 | 2.549 | 3.699 | 3.449 | 2.835 | 2.240 | 3.765 | 3.034 | 1.164 |
| Net financials | -194 | -66 | -81 | 33 | -110 | -53 | -57 | -52 | -49 | -15 | -84 | -32 | -197 | 27 |
| Profit before tax | 1.133 | 2.644 | 3.781 | 1.759 | 1.811 | 2.261 | 2.492 | 3.647 | 3.400 | 2.820 | 2.156 | 3.733 | 2.837 | 1.191 |
| Tax | 292 | 667 | 942 | 420 | 406 | 509 | 555 | 805 | 749 | 623 | 482 | 829 | 631 | 265 |
| Net profit | 841 | 1.977 | 2.839 | 1.339 | 1.405 | 1.752 | 1.937 | 2.842 | 2.650 | 2.197 | 1.674 | 2.905 | 2.206 | 926 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.054 | 13.682 | 18.157 | 17.124 | 16.391 | 18.194 | 18.342 | 20.023 | 22.368 | 16.586 | 19.516 | 21.379 | 21.572 | 19.706 |
| Equity | 4.244 | 6.221 | 9.060 | 7.899 | 8.305 | 8.457 | 9.394 | 9.235 | 11.486 | 9.032 | 9.206 | 10.911 | 11.917 | 12.843 |
| Long-term debt | 305 | 713 | 913 | 427 | 383 | 493 | 500 | 816 | 770 | 670 | 596 | 820 | 616 | 232 |
| Short-term debt | 7.504 | 6.748 | 8.184 | 8.798 | 7.703 | 9.245 | 8.419 | 9.954 | 10.112 | 6.883 | 9.714 | 9.649 | 9.039 | 6.631 |
| Total debt | 7.810 | 7.461 | 9.097 | 9.224 | 8.086 | 9.738 | 8.920 | 10.770 | 10.883 | 7.554 | 10.310 | 10.469 | 9.655 | 6.863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1992 | — | — | |
PN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
VC Management | Management | 1992 | — | — |
LK Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICOTECH HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Peter Nygaard | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Kierulff-Mortensen | Management | 0 companies |
| Bo Rosenkilde-Gram | Board of Directors | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Lars Roland Olsson | Board of Directors | 0 companies |
| Kim Saksager | Board of Directors | 0 companies |
| Jørn Frederik Falch | Board of Directors | 0 companies |
| Jakob Vinding | Chairman | 0 companies |
| Martin Skovbjerg | Chairman | 0 companies |