| Revenue | DKK 7,3M | -1% |
| EBITDA | DKK 2,8M | -4% |
| Net profit | DKK 701K | +5% |
| Total assets | DKK 19,3M | -17% |
| Equity | DKK 6,9M | +11% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -84 | 11 | -32 | 1.931 | 2.251 | 2.102 | 1.735 | 4.329 | 6.482 | 6.660 | 6.986 | 7.385 | 7.321 |
| Staff expenses | -0 | -0 | -0 | -1.424 | -1.480 | -1.366 | -1.197 | -1.460 | -3.088 | -4.286 | -5.582 | -4.398 | -4.518 |
| EBITDA | -73 | 11 | -32 | 507 | 771 | 732 | 538 | 2.820 | 3.393 | 2.374 | 1.404 | 2.906 | 2.802 |
| Depreciation & amort. | -5 | -6 | -21 | -123 | -175 | -179 | -185 | -127 | -333 | -629 | -766 | -877 | -925 |
| EBIT | -78 | 6 | -53 | 384 | 595 | 553 | 353 | 2.694 | 3.060 | 1.746 | 638 | 2.029 | 1.878 |
| Net financials | -13 | -4 | -2 | -119 | -238 | -320 | -327 | -504 | -479 | -300 | -543 | -1.223 | -860 |
| Profit before tax | -85 | 2 | -56 | 265 | 357 | 233 | 26 | 2.190 | 2.581 | 1.445 | 95 | 806 | 1.018 |
| Tax | -22 | -1 | -13 | 61 | 91 | 68 | 14 | 500 | 581 | 323 | 45 | 141 | 317 |
| Net profit | -63 | 2 | -43 | 204 | 266 | 165 | 12 | 1.690 | 2.001 | 1.122 | 50 | 665 | 701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 602 | 622 | 455 | 3.418 | 6.165 | 6.902 | 6.958 | 9.337 | 17.198 | 19.050 | 28.375 | 23.178 | 19.278 |
| Equity | 392 | 345 | 302 | 456 | 722 | 887 | 759 | 2.449 | 4.450 | 5.516 | 5.566 | 6.231 | 6.932 |
| Long-term debt | 0 | 0 | 0 | 634 | 2.116 | 2.701 | 2.695 | 925 | 2.200 | 1.650 | 1.100 | 550 | 0 |
| Short-term debt | -210 | 278 | 153 | 2.312 | 3.284 | 3.248 | 3.454 | 5.899 | 10.271 | 11.598 | 21.385 | 16.177 | 12.090 |
| Total debt | -210 | 278 | 153 | 2.946 | 5.400 | 5.949 | 6.149 | 6.825 | 12.471 | 13.248 | 22.485 | 16.727 | 12.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2016 | — | — |
LT Management | Management | 1978 | — | — |
GT | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NPG Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Lau Loft Thorstensen | Management | 0 companies |
| Lars Thorstensen | Management | 0 companies |
| Gunnar Thybo Johansen | Audit | 0 companies |
| Per Andersen | Board of Directors | 0 companies |
| Søren Møller Christensen | Board of Directors | 0 companies |
| Morten Moltke Nygaard | Board of Directors | 0 companies |