| Revenue | DKK 441K | +66% |
| EBITDA | DKK 441K | +66% |
| Net profit | DKK 382K | +71% |
| Total assets | DKK 5,5M | +9% |
| Equity | DKK 4,8M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 473 | 484 | 479 | -120 | 177 | 306 | -180 | 503 | -279 | 524 | 438 | 266 | 441 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 303 | 359 | 277 | -120 | 177 | 306 | -180 | 503 | -279 | 524 | 438 | 266 | 441 |
| Depreciation & amort. | -0 | -15 | -15 | -15 | -15 | -15 | -27 | -27 | -27 | -27 | -27 | -27 | -27 |
| EBIT | 303 | 344 | 262 | -135 | 162 | 291 | -207 | 476 | -306 | 497 | 411 | 239 | 414 |
| Net financials | 51 | 7 | 83 | 15 | 29 | 2 | 2 | -5 | -6 | -11 | -26 | 47 | 77 |
| Profit before tax | 354 | 351 | 345 | -119 | 191 | 293 | -205 | 471 | -312 | 486 | 385 | 286 | 491 |
| Tax | 89 | 78 | 85 | -27 | 42 | 64 | -45 | 104 | -69 | 108 | 84 | 62 | 109 |
| Net profit | 265 | 273 | 260 | -92 | 149 | 228 | -160 | 367 | -243 | 378 | 301 | 223 | 382 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.213 | 3.377 | 3.549 | 3.319 | 3.530 | 3.789 | 3.630 | 4.084 | 3.857 | 4.304 | 4.669 | 5.057 | 5.521 |
| Equity | 2.740 | 3.013 | 3.273 | 3.181 | 3.330 | 3.558 | 3.399 | 3.766 | 3.523 | 3.901 | 4.202 | 4.425 | 4.807 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 390 | 292 | 206 | 91 | 135 | 168 | 214 | 265 | 334 | 358 | 428 | 597 | 683 |
| Total debt | 390 | 292 | 206 | 91 | 135 | 168 | 214 | 265 | 334 | 358 | 428 | 597 | 683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2017 | — | — |
ES Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IPA HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Smith | Management | 0 companies |
| Erik Smith | Management | 0 companies |
| Hans Ole Joachim Petersen | Board of Directors | 0 companies |
| Valdemar Smith | Board of Directors | 0 companies |
| Niels-Jacob Ulstrup | Board of Directors | 0 companies |
| Liselotte Kirstine Marianne Ulstrup | Board of Directors | 0 companies |
| Else Smith | Board of Directors | 0 companies |