| Revenue | DKK 607K | +523% |
| EBITDA | DKK -406K | +57% |
| Net profit | DKK -468K | +52% |
| Total assets | DKK 4M | -14% |
| Equity | DKK 3,3M | -12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.545 | 2.643 | 2.537 | — | 2.500 | 2.368 | 5.372 | 5.200 | 3.821 | 5.101 | 4.522 | 2.036 | 97 | 607 |
| Staff expenses | -1.963 | -2.101 | -1.946 | -0 | -1.967 | -2.179 | -2.488 | -3.056 | -2.562 | -2.791 | -2.821 | -1.879 | -1.033 | -1.013 |
| EBITDA | -456 | 500 | 484 | 0 | 351 | 93 | 2.732 | 2.078 | 1.259 | 2.310 | 1.701 | 157 | -935 | -406 |
| Depreciation & amort. | -377 | -324 | -232 | -0 | -332 | -442 | -417 | -445 | -437 | -468 | -434 | -420 | -362 | -280 |
| EBIT | -833 | 176 | 252 | 0 | 19 | -349 | 2.316 | 1.633 | 822 | 1.842 | 1.267 | -263 | -1.297 | -686 |
| Net financials | -20 | -11 | -15 | 0 | 17 | 20 | 17 | -8 | -67 | -3 | 25 | 54 | 40 | 87 |
| Profit before tax | -852 | 166 | 237 | 0 | 36 | -329 | 2.333 | 1.626 | 755 | 1.839 | 1.292 | -210 | -1.257 | -599 |
| Tax | -213 | 44 | 15 | -0 | 9 | -71 | 514 | 360 | 173 | 406 | 287 | -46 | -276 | -131 |
| Net profit | -640 | 122 | 222 | 0 | 27 | -258 | 1.818 | 1.266 | 583 | 1.433 | 1.005 | -164 | -981 | -468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.411 | 0 | 0 | 0 | 7.182 | 6.867 | 10.212 | 9.438 | 8.711 | 10.556 | 10.131 | 6.467 | 4.640 | 3.999 |
| Equity | 4.341 | 0 | 0 | 0 | 5.182 | 4.820 | 6.533 | 6.598 | 5.981 | 6.913 | 6.919 | 4.755 | 3.774 | 3.306 |
| Long-term debt | 878 | 0 | 0 | 0 | 843 | 737 | 1.147 | 1.105 | 864 | 1.016 | 780 | 670 | 485 | 452 |
| Short-term debt | 869 | 0 | 0 | 0 | 807 | 1.030 | 2.164 | 1.410 | 1.588 | 2.351 | 2.084 | 883 | 381 | 241 |
| Total debt | 1.747 | 0 | 0 | 0 | 1.650 | 1.767 | 3.312 | 2.516 | 2.452 | 3.367 | 2.864 | 1.553 | 866 | 693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NP Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.P.L. HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Peter Larsen | Management | 0 companies |