| Revenue | DKK 50K | -40% |
| EBITDA | DKK 50K | -40% |
| Net profit | DKK -148K | -25% |
| Total assets | DKK 3,8M | -7% |
| Equity | DKK 840K | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 139 | 248 | — | 215 | 188 | 196 | 209 | 196 | 42 | 74 | 129 | 84 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 156 | 139 | 248 | 217 | 215 | 188 | 196 | 209 | 196 | 42 | 74 | 129 | 84 | 50 |
| Depreciation & amort. | 83 | 83 | 83 | -2.698 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -83 | -83 |
| EBIT | 73 | 56 | 165 | -2.481 | 132 | 105 | 113 | 127 | 113 | -41 | -9 | 46 | 1 | -32 |
| Net financials | -462 | -357 | -202 | -118 | -114 | -112 | -112 | -113 | -112 | -107 | -113 | -116 | -119 | -116 |
| Profit before tax | -388 | -301 | -36 | -2.599 | 18 | -7 | 1 | 13 | 1 | -148 | -122 | -70 | -119 | -148 |
| Tax | -97 | 272 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -291 | -572 | -36 | -2.599 | 18 | -7 | 1 | 13 | 1 | -148 | -122 | -70 | -119 | -148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.687 | 7.298 | 7.203 | 4.505 | 4.490 | 4.346 | 4.283 | 4.225 | 4.171 | 4.082 | 4.080 | 4.132 | 4.085 | 3.808 |
| Equity | 2.144 | 1.658 | 4.019 | 1.419 | 1.437 | 1.431 | 1.432 | 1.445 | 1.446 | 1.298 | 1.177 | 1.107 | 988 | 840 |
| Long-term debt | 3.169 | 2.994 | 2.881 | 2.706 | 2.531 | 2.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.374 | 2.646 | 303 | 379 | 522 | 560 | 2.851 | 2.780 | 2.725 | 2.783 | 2.903 | 3.025 | 3.097 | 2.968 |
| Total debt | 5.543 | 5.639 | 3.184 | 3.086 | 3.053 | 2.916 | 2.851 | 2.780 | 2.725 | 2.783 | 2.903 | 3.025 | 3.097 | 2.968 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2008 | — | — |
NP Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E. THYBO HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
NPT HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Thybo | Management | 0 companies |
| Niels Peter Thybo | Management | 0 companies |
| Bernadete Carvalho | Chairman | 0 companies |
| Tove Mehl Thybo | Board of Directors | 0 companies |