| Revenue | DKK 160K | +46% |
| EBITDA | DKK 160K | +46% |
| Net profit | DKK -189K | +12% |
| Total assets | DKK 16M | +35% |
| Equity | DKK 1,9M | +325% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -84 | -14 | 9 | 163 | -42 | 83 | 80 | -72 | 73 | 109 | 160 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -4 | -84 | -14 | 9 | 163 | -67 | 83 | 80 | -72 | 73 | 109 | 160 |
| Depreciation & amort. | -0 | -0 | -11 | -24 | -25 | -25 | -25 | -25 | -35 | -64 | -100 | -255 | -298 |
| EBIT | -2 | -4 | -95 | -38 | -16 | 138 | -92 | 58 | 45 | -135 | -27 | -146 | -138 |
| Net financials | 0 | 0 | -29 | -115 | -65 | -179 | -130 | -33 | -69 | -75 | -57 | -128 | -104 |
| Profit before tax | -2 | -4 | -124 | -153 | -81 | -41 | -222 | 25 | -24 | -210 | -84 | -274 | -243 |
| Tax | 1 | -1 | -26 | -32 | -18 | -8 | -72 | 32 | -5 | -46 | -16 | -60 | -53 |
| Net profit | -3 | -3 | -98 | -122 | -63 | -33 | -150 | -7 | -19 | -164 | -68 | -214 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 81 | 2.137 | 2.170 | 6.572 | 6.574 | 3.847 | 3.233 | 5.192 | 5.229 | 10.403 | 11.920 | 16.041 |
| Equity | 77 | 74 | -24 | -146 | -209 | -242 | -392 | -399 | -418 | -582 | -650 | -864 | 1.947 |
| Long-term debt | 0 | 0 | 1.770 | 1.652 | 1.527 | 4.487 | 1.527 | 1.439 | 3.173 | 2.990 | 2.806 | 2.622 | 2.437 |
| Short-term debt | 4 | 7 | 387 | 659 | 5.247 | 2.321 | 2.712 | 2.148 | 2.350 | 2.705 | 8.106 | 9.997 | 11.478 |
| Total debt | 4 | 7 | 2.157 | 2.311 | 6.774 | 6.808 | 4.239 | 3.587 | 5.523 | 5.695 | 10.913 | 12.619 | 13.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NP Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.P.J. HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Peter Jacobsen | Management | 0 companies |