| Revenue | DKK 2,2M | -62% |
| EBITDA | DKK 23K | -99% |
| Net profit | DKK 54K | +107% |
| Total assets | DKK 17,6M | +0% |
| Equity | DKK 11,2M | +0% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.527 | 1.436 | 1.487 | 1.517 | 1.586 | 2.110 | 2.115 | 1.890 | 1.789 | 1.824 | 2.262 | 2.640 | 5.889 | 2.246 |
| Staff expenses | -843 | -895 | -1.077 | -903 | -1.046 | -1.015 | -998 | -1.147 | -874 | -1.260 | -1.496 | -1.445 | -1.606 | -1.594 |
| EBITDA | 683 | 541 | 409 | 532 | 467 | 551 | 598 | 113 | 251 | -90 | 2.832 | 253 | 2.300 | 23 |
| Depreciation & amort. | -118 | -95 | -93 | -122 | -140 | -21 | -0 | -7 | -7 | -7 | -7 | -7 | -2.901 | -0 |
| EBIT | 566 | 446 | 317 | 410 | 326 | 530 | 598 | 106 | 244 | -97 | 2.825 | 246 | -600 | 23 |
| Net financials | 11 | 94 | 112 | 81 | -163 | -5.550 | -115 | 8 | 66 | -7 | 148 | 433 | -113 | -121 |
| Profit before tax | 576 | 540 | 429 | 490 | 163 | -2.790 | 698 | -152 | 310 | 870 | 2.973 | 679 | -714 | 31 |
| Tax | 139 | 117 | 103 | 118 | 36 | -614 | 153 | -33 | 68 | 156 | 682 | 59 | 66 | -23 |
| Net profit | 437 | 423 | 325 | 373 | 127 | -2.176 | 544 | -119 | 242 | 643 | 2.354 | 444 | -779 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.821 | 19.074 | 18.617 | 19.979 | 19.824 | 16.436 | 18.148 | 18.130 | 18.293 | 18.924 | 21.310 | 22.892 | 17.575 | 17.633 |
| Equity | 17.196 | 17.522 | 17.751 | 18.025 | 18.054 | 15.776 | 16.217 | 16.098 | 16.340 | 16.982 | 19.336 | 19.780 | 11.151 | 11.205 |
| Long-term debt | 183 | 183 | 0 | 1.183 | 582 | 669 | 1.405 | 1.463 | 1.266 | 651 | 582 | 1.859 | 2.445 | 2.224 |
| Short-term debt | 1.308 | 1.237 | 721 | 620 | 1.028 | 500 | 526 | 569 | 687 | 1.291 | 1.089 | 954 | 3.686 | 3.911 |
| Total debt | 1.490 | 1.420 | 721 | 1.803 | 1.610 | 1.169 | 1.931 | 2.032 | 1.953 | 1.942 | 1.671 | 2.813 | 6.131 | 6.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1986 | — | — |
PN Audit | Audit | 1986 | — | — |
BL Audit | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
WADDI ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 50.0% | 50.0% | 2003 | |
FPT HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Per Nielsen | Audit | 0 companies |
| Bent Larsen | Audit | 0 companies |
| Hardy Torben Grün | Board of Directors | 0 companies |
| Erling Robert Larsen | Board of Directors | 0 companies |
| Hartvig Severin Holm | Board of Directors | 0 companies |