| Revenue | DKK 502K | -7% |
| EBITDA | DKK 502K | -7% |
| Net profit | DKK 114K | +9% |
| Total assets | DKK 12,9M | +1% |
| Equity | DKK 1,2M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -107 | -61 | -84 | -63 | -125 | -71 | 3 | 2 | -7 | 502 | 505 | 538 | 502 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -107 | -61 | -84 | -63 | -125 | -71 | 3 | 2 | -7 | 502 | 505 | 538 | 502 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -206 | -209 | -210 |
| EBIT | -107 | -61 | -84 | -63 | -125 | -71 | 3 | 2 | -7 | 302 | 299 | 329 | 292 |
| Net financials | -356 | -2.389 | 73 | -24 | 588 | 39 | 3 | 22 | -8 | -185 | -164 | -138 | -86 |
| Profit before tax | -554 | -2.450 | -11 | -87 | 463 | -32 | 6 | 24 | -15 | 116 | 135 | 192 | 205 |
| Tax | -2 | -584 | 23 | -5 | 103 | -0 | -0 | 2 | -3 | -32 | 75 | 87 | 92 |
| Net profit | -552 | -1.866 | -34 | -82 | 360 | -32 | 6 | 22 | -12 | 148 | 60 | 104 | 114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.463 | 2.271 | 2.284 | 2.207 | 812 | 780 | 775 | 783 | 12.384 | 12.489 | 12.628 | 12.743 | 12.904 |
| Equity | 1.434 | -431 | -465 | -547 | -187 | 730 | 736 | 758 | 745 | 894 | 954 | 1.058 | 1.172 |
| Long-term debt | 0 | 0 | 800 | 800 | 525 | 0 | 0 | 0 | 0 | 8.951 | 8.832 | 8.703 | 8.584 |
| Short-term debt | 1.029 | 903 | 149 | 154 | 999 | 50 | 39 | 25 | 11.638 | 2.644 | 2.843 | 2.982 | 3.148 |
| Total debt | 1.029 | 903 | 949 | 954 | 999 | 50 | 39 | 25 | 11.638 | 11.595 | 11.674 | 11.685 | 11.732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICAPE Holding 3 ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Brødbæk Christensen | Management | 0 companies |
| Casper Brødbæk Christensen | Board of Directors | 0 companies |
| Anette Gammelmark Christensen | Board of Directors | 0 companies |
| Kenneth Pedersen | Board of Directors | 0 companies |
| Nicolai Gammelmark Christensen | Chairman | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | Chairman | 0 companies |