| Revenue | DKK 12,1M | +48% |
| EBITDA | DKK 4,1M | +226% |
| Net profit | DKK 2,4M | +531% |
| Total assets | DKK 65,4M | +4% |
| Equity | DKK 24,4M | +11% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.111 | 15.996 | 17.547 | 8.522 | 5.935 | 31.593 | 40.008 | 8.165 | 12.102 |
| Staff expenses | -5.794 | -6.954 | -6.870 | -6.571 | -6.517 | -11.678 | -13.265 | -6.920 | -8.049 |
| EBITDA | 6.318 | 9.042 | 10.677 | 1.950 | -1.163 | 39.830 | 26.743 | 1.244 | 4.053 |
| Depreciation & amort. | -335 | -383 | -296 | -236 | -169 | -26 | -167 | -235 | -232 |
| EBIT | 5.983 | 8.659 | 10.381 | 1.715 | -1.332 | 39.804 | 26.576 | 1.009 | 3.821 |
| Net financials | -481 | -704 | -1.141 | -2.493 | -1.052 | 206 | 1.678 | -1.704 | -623 |
| Profit before tax | 5.502 | 7.955 | 9.240 | -778 | -1.802 | 20.095 | 28.254 | -695 | 3.198 |
| Tax | 1.388 | 1.807 | 2.083 | 38 | -0 | 4.008 | 6.266 | -129 | 763 |
| Net profit | 4.114 | 6.148 | 7.157 | -816 | -1.802 | 16.086 | 21.989 | -566 | 2.435 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74.156 | 77.283 | 86.944 | 66.299 | 52.097 | 63.053 | 88.933 | 63.017 | 65.366 |
| Equity | 10.114 | 14.762 | 18.919 | 14.502 | 12.700 | 28.786 | 39.775 | 21.982 | 24.417 |
| Long-term debt | 4.330 | 15.111 | 12.857 | 12.570 | 11.845 | 8.875 | 6.000 | 4.500 | 3.000 |
| Short-term debt | 59.387 | 47.410 | 55.169 | 39.227 | 27.552 | 25.392 | 43.158 | 36.535 | 37.949 |
| Total debt | 63.717 | 62.521 | 68.026 | 51.797 | 39.397 | 34.267 | 49.158 | 41.035 | 40.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2016 | — | — |
TP Founder | Founder | 2016 | — | — |
TG Management | Management | 2016 | — | — |
MS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NPI FINANS A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ingeborg Majken Korsgaard | Management | 0 companies |
| Thomas Pitzner-Jørgensen | Founder | 0 companies |
| Theis Graves Larsen | Management | 0 companies |
| Michael Schram | Management | 0 companies |
| Peter Rassing | Chairman | 0 companies |
| Anders Martin Hansen | Chairman | 0 companies |
| Poul Balling Sørensen | Board of Directors | 0 companies |
| Jesper Wichmand Larsen | Board of Directors | 0 companies |
| Peter Graves Lybecker | Board of Directors | 0 companies |