| Revenue | DKK 6M | -18% |
| EBITDA | DKK 1,7M | -40% |
| Net profit | DKK 843K | -48% |
| Total assets | DKK 10,6M | +19% |
| Equity | DKK 6,4M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.228 | — | 16.875 | 2.789 | 5.242 | 5.854 | 7.371 | 6.034 |
| Staff expenses | -2.663 | -3.735 | -6.422 | -5.227 | -4.466 | -4.336 | -4.523 | -4.331 |
| EBITDA | 1.566 | 4.823 | 10.453 | -2.439 | 776 | 1.518 | 2.847 | 1.703 |
| Depreciation & amort. | 314 | 475 | 927 | 965 | 1.106 | -902 | -729 | -602 |
| EBIT | 1.252 | 4.349 | 9.526 | -3.404 | -330 | 616 | 2.118 | 1.101 |
| Net financials | -24 | -3 | -100 | -117 | -68 | -46 | -28 | -16 |
| Profit before tax | 1.228 | 4.346 | 9.425 | -3.521 | -398 | 570 | 2.090 | 1.085 |
| Tax | 308 | 1.013 | 2.301 | -769 | -88 | 122 | 462 | 242 |
| Net profit | 919 | 3.333 | 7.125 | -2.752 | -310 | 448 | 1.628 | 843 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.656 | 11.376 | 16.566 | 9.369 | 8.761 | 8.410 | 8.857 | 10.569 |
| Equity | 2.483 | 5.615 | 11.540 | 6.388 | 6.079 | 6.527 | 6.978 | 6.351 |
| Long-term debt | 36 | 2.238 | 1.699 | 1.417 | 746 | 223 | 0 | 1.721 |
| Short-term debt | 1.760 | 2.910 | 2.729 | 1.564 | 1.936 | 1.661 | 1.554 | 2.098 |
| Total debt | 1.797 | 5.149 | 4.428 | 2.981 | 2.682 | 1.883 | 1.554 | 3.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2009 | — | — |
NP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARL ZEISS A/S | Company | 33.3% | 33.3% | 2012 |
FRANK GRØNLUND NIELSEN HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
KIM SKOV MORTENSEN HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
BROCK & MICHELSEN INVEST A/S | Company | 33.3% | 33.3% | 2012 |
LB Solutions ApS | Company | 15.0% | 15.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Brøndbjerg | Management | 0 companies |
| Niels Peder Bay | Chief Executive Officer | 0 companies |
| Kim Skov Mortensen | Board of Directors | 0 companies |
| Jørgen Peter Brock | Board of Directors | 0 companies |
| Frank Grønlund Nielsen | Board of Directors | 0 companies |
| Oluf Bagge Hjortlund | Chairman | 0 companies |
| Gregers Brock | Chairman | 0 companies |