| Revenue | DKK 7M | +58% |
| EBITDA | DKK 2M | +353% |
| Net profit | DKK 1,7M | +221% |
| Total assets | DKK 17,3M | -25% |
| Equity | DKK 7M | +32% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.058 | 4.423 | 6.711 | 849 | 5.265 | 5.318 | 3.976 | 4.234 | 4.412 | 2.817 | 2.252 | 2.492 | 4.447 | 7.034 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9.757 |
| EBITDA | 3.817 | 1.697 | 3.986 | -1.694 | 3.217 | 2.009 | 501 | 1.099 | 1.638 | -1.872 | -2.673 | -2.975 | -781 | 1.972 |
| Depreciation & amort. | -3.124 | -2.985 | -3.097 | -3.587 | -2.790 | -1.682 | -1.796 | -1.943 | -1.802 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 693 | -1.288 | 889 | -5.281 | 427 | 327 | -1.295 | -844 | -164 | -1.872 | -2.673 | -2.975 | -781 | 1.972 |
| Net financials | -617 | -571 | -552 | -556 | -370 | -283 | -244 | -252 | -309 | -239 | -353 | -437 | -627 | -782 |
| Profit before tax | 76 | -1.858 | 337 | -5.837 | 57 | 45 | -1.539 | -1.096 | -473 | -2.111 | -3.026 | -3.412 | -1.408 | 1.497 |
| Tax | 41 | -474 | -104 | -1.421 | 9 | 11 | -337 | -240 | -103 | -464 | -93 | -0 | -0 | -208 |
| Net profit | 36 | -1.385 | 441 | -4.416 | 48 | 34 | -1.201 | -856 | -370 | -1.647 | 2.933 | -3.412 | -1.408 | 1.704 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 45.747 | 43.892 | 46.558 | 35.802 | 36.120 | 33.581 | 30.492 | 29.587 | 30.929 | 30.334 | 29.011 | 23.377 | 22.976 | 17.269 |
| Equity | 22.375 | 20.990 | 21.431 | 17.014 | 17.063 | 17.096 | 15.895 | 15.039 | 14.669 | 13.022 | 10.089 | 6.676 | 5.269 | 6.973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 823 | 1.059 | 1.011 | 859 | 727 | 839 |
| Short-term debt | 20.917 | 20.755 | 22.964 | 18.046 | 18.232 | 15.597 | 13.926 | 14.024 | 14.939 | 16.200 | 17.911 | 15.842 | 16.980 | 9.457 |
| Total debt | 20.917 | 20.755 | 22.964 | 18.046 | 18.232 | 15.597 | 13.926 | 14.024 | 15.762 | 17.259 | 18.923 | 16.701 | 17.707 | 10.296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2003 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORLIP HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Reinvaldt | Management | 0 companies |
| Lars Philipsen | Chief Executive Officer | 0 companies |
| Hans Peter Sørensen | Board of Directors | 0 companies |
| Ole Brandt Petersen | Board of Directors | 0 companies |
| Sven Remmer Langberg | Board of Directors | 0 companies |
| Jan Brøsch Andresen | Board of Directors | 0 companies |
| Bo Philipsen | Board of Directors | 0 companies |
| Jens Ole Korch | Board of Directors | 0 companies |
| Jørgen Bendik Elmer | Board of Directors | 0 companies |
| Jesper Buchtrup Philipsen | Board of Directors | 0 companies |
| Sven-Erik Philipsen | Board of Directors | 0 companies |