| Revenue | DKK 104K | -30% |
| EBITDA | DKK 24K | -45% |
| Net profit | DKK 17K | -47% |
| Total assets | DKK 1,9M | -1% |
| Equity | DKK 1,7M | +1% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.013 | 348 | 374 | 126 | 190 | 282 | 310 | 264 | 182 | 148 | 104 |
| Staff expenses | -403 | -212 | -197 | -68 | -95 | -200 | -230 | -210 | -140 | -105 | -80 |
| EBITDA | 610 | 137 | 176 | 58 | 95 | 82 | 80 | 54 | 42 | 43 | 24 |
| Depreciation & amort. | -76 | -76 | -76 | -76 | -76 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 534 | 61 | 100 | -18 | 19 | 82 | 80 | 54 | 42 | 43 | 24 |
| Net financials | 0 | 0 | -4 | -5 | -6 | -6 | -8 | -10 | -10 | 0 | 0 |
| Profit before tax | 534 | 61 | 97 | -23 | 13 | 75 | 72 | 44 | 32 | 43 | 24 |
| Tax | 131 | 18 | 28 | -12 | 3 | 17 | 16 | 11 | 8 | 10 | 6 |
| Net profit | 403 | 43 | 69 | -11 | 10 | 59 | 55 | 34 | 24 | 33 | 17 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.756 | 1.787 | 1.812 | 1.548 | 1.600 | 1.704 | 1.801 | 1.913 | 1.862 | 1.876 | 1.854 |
| Equity | 1.403 | 1.446 | 1.514 | 1.503 | 1.513 | 1.572 | 1.627 | 1.661 | 1.684 | 1.717 | 1.734 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 353 | 341 | 297 | 44 | 87 | 132 | 174 | 252 | 178 | 159 | 120 |
| Total debt | 353 | 341 | 297 | 44 | 87 | 132 | 174 | 252 | 178 | 159 | 120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NP Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAGE HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
N.A.M MARKETING & REKLAMEBUREAU ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Poul Pedersen | Management | 0 companies |
| Christian Hage | Board of Directors | 0 companies |
| Susanne Bruun | Board of Directors | 0 companies |