| Revenue | DKK 21,5M | -16% |
| EBITDA | DKK -1,7M | -139% |
| Net profit | DKK -4,5M | -1255% |
| Total assets | DKK 20,9M | -12% |
| Equity | DKK 2M | -73% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 11.612 | 12.640 | 14.761 | 15.742 | 25.677 | 21.533 |
| Staff expenses | -3.520 | -3.917 | -4.353 | -6.017 | -9.236 | -8.332 |
| EBITDA | 2.493 | 2.914 | 5.525 | 2.164 | 4.463 | -1.734 |
| Depreciation & amort. | -758 | -382 | -134 | -1.791 | -2.851 | -2.746 |
| EBIT | 1.735 | 2.532 | 5.392 | 373 | 1.612 | -4.480 |
| Net financials | -24 | -33 | -44 | -395 | -1.097 | -1.337 |
| Profit before tax | 1.711 | 2.498 | 5.347 | -23 | 515 | -5.817 |
| Tax | 647 | 662 | 1.417 | 1 | 129 | -1.361 |
| Net profit | 1.064 | 1.836 | 3.930 | -24 | 386 | -4.457 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 7.376 | 7.130 | 8.063 | 25.071 | 23.780 | 20.869 |
| Equity | 6.766 | 6.529 | 6.960 | 6.936 | 7.597 | 2.040 |
| Long-term debt | 0 | 0 | 0 | 14.585 | 13.196 | 15.744 |
| Short-term debt | 610 | 601 | 1.104 | 3.550 | 2.988 | 3.084 |
| Total debt | 610 | 601 | 1.104 | 18.135 | 16.183 | 18.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2004 | — | — |
EA Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
| Individual | 25.0% | 25.0% | 2004 | |
| Individual | 25.0% | 25.0% | 2004 | |
| Individual | 5.0% | 5.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Esra Andersen Josephsen | Management | 0 companies |
| Andor Thomsen | Chairman | 0 companies |
| Bjørn Nikolai Hansen | Chairman | 0 companies |