| Revenue | DKK -59K | -83% |
| EBITDA | DKK -605K | +67% |
| Net profit | DKK -243K | -216% |
| Total assets | DKK 16,7M | -5% |
| Equity | DKK 15,6M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.737 | 2.674 | 3.202 | 3.949 | 4.712 | 5.210 | 5.550 | 7.036 | 6.950 | 3.059 | 8.389 | 15 | -344 | -59 |
| Staff expenses | -1.448 | -2.282 | -2.675 | -2.985 | -3.661 | -3.703 | -3.846 | -4.799 | -4.187 | -2.476 | -7.211 | -599 | -1.467 | -546 |
| EBITDA | 289 | 392 | 527 | 964 | 1.051 | 1.507 | 1.704 | 2.237 | 2.763 | 625 | 11.178 | -583 | -1.812 | -605 |
| Depreciation & amort. | -217 | 290 | 296 | 303 | 303 | -107 | -0 | -21 | -0 | 21 | 5.000 | -0 | -0 | -0 |
| EBIT | 72 | 102 | 231 | 661 | 748 | 1.400 | 1.704 | 2.217 | 2.763 | 604 | 6.178 | -583 | -1.812 | -605 |
| Net financials | -269 | 194 | 592 | 1.947 | -892 | 1.647 | -2.228 | -91 | -231 | 1.075 | 41 | 695 | 2.080 | 359 |
| Profit before tax | -197 | — | 824 | 2.608 | -144 | 3.047 | -524 | 2.125 | 2.532 | 1.679 | 6.219 | 112 | 269 | -246 |
| Tax | -0 | 183 | 88 | 402 | -29 | 671 | -106 | 497 | 574 | 357 | 1.379 | 26 | 59 | -3 |
| Net profit | -197 | 113 | 735 | 2.206 | -115 | 2.377 | -418 | 1.628 | 1.958 | 1.323 | 4.840 | 86 | 210 | -243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.159 | 2.849 | 3.155 | 5.546 | 5.392 | 8.537 | 7.213 | 9.903 | 11.214 | 13.350 | 19.323 | 16.633 | 17.657 | 16.687 |
| Equity | 1.253 | — | 2.466 | 4.672 | 4.557 | 6.933 | 6.516 | 8.144 | 9.994 | 11.206 | 15.933 | 15.904 | 15.996 | 15.632 |
| Long-term debt | 669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.403 | 0 | 0 | 0 |
| Short-term debt | 1.237 | 1.122 | 689 | 874 | 835 | 1.603 | 697 | 1.759 | 1.220 | 2.144 | 987 | 728 | 1.661 | 26 |
| Total debt | 1.906 | 1.122 | 689 | 874 | 835 | 1.603 | 697 | 1.759 | 1.220 | 2.144 | 3.390 | 728 | 1.661 | 1.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1988 | — | — |
| Audit | 1988 | — | — | |
ID Management | Management | 1988 | — | — |
BS Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Statsaut. revisor Jan Andersen | Audit | 0 companies |
| Ingrid Dorthea Nøhr Hansen | Management | 0 companies |
| Bjørn Steenberg | Management | 0 companies |
| Ole Vilens | Board of Directors | 0 companies |