| Revenue | DKK 5,1M | -1% |
| EBITDA | DKK 1,7M | -18% |
| Net profit | DKK 252K | -65% |
| Total assets | DKK 20,3M | +42% |
| Equity | DKK 5,1M | +5% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.191 | 1.834 | 3.388 | 3.266 | 3.278 | 4.342 | 4.987 | 3.924 | 3.620 | 4.258 | 3.881 | 4.216 | 5.108 | 5.069 |
| Staff expenses | -1.750 | -1.684 | -1.715 | -1.594 | -1.674 | -2.049 | -1.984 | -2.001 | -1.904 | -2.185 | -2.682 | -2.677 | -3.052 | -3.388 |
| EBITDA | 1.441 | 150 | 1.643 | 1.672 | 1.603 | 2.222 | 3.003 | 1.922 | 1.716 | 2.073 | 1.200 | 1.539 | 2.056 | 1.682 |
| Depreciation & amort. | 818 | 897 | -972 | -1.141 | -1.165 | -1.106 | -1.080 | -987 | -786 | -794 | -821 | -797 | -644 | -851 |
| EBIT | 623 | -747 | 672 | 531 | 438 | 1.116 | 1.923 | 936 | 930 | 1.278 | 379 | 742 | 1.413 | 830 |
| Net financials | -561 | -445 | -663 | -446 | -500 | -434 | -475 | -303 | -399 | -249 | -213 | -158 | -167 | -462 |
| Profit before tax | 63 | -1.192 | 8 | 85 | -62 | 682 | 1.448 | 633 | 531 | 1.029 | 166 | 584 | 1.246 | 369 |
| Tax | 32 | -299 | 19 | 31 | -40 | 151 | 326 | 146 | 111 | 89 | 47 | 143 | 525 | 117 |
| Net profit | 31 | -893 | -11 | 54 | -22 | 531 | 1.122 | 487 | 420 | 940 | 119 | 441 | 720 | 252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.716 | 16.970 | 16.500 | 16.496 | 15.971 | 15.322 | 14.411 | 13.101 | 13.673 | 14.409 | 14.441 | 13.331 | 14.336 | 20.310 |
| Equity | 919 | 63 | 52 | 106 | 84 | 615 | 1.737 | 2.224 | 2.644 | 3.584 | 3.703 | 4.144 | 4.865 | 5.117 |
| Long-term debt | 13.293 | 13.021 | 12.858 | 12.550 | 12.333 | 11.483 | 8.933 | 6.788 | 7.621 | 6.664 | 6.236 | 6.019 | 5.790 | 10.036 |
| Short-term debt | 3.153 | 3.822 | 3.503 | 3.716 | 3.430 | 2.933 | 3.129 | 3.326 | 2.616 | 3.477 | 3.902 | 2.608 | 2.895 | 4.612 |
| Total debt | 16.445 | 16.843 | 16.361 | 16.266 | 15.763 | 14.417 | 12.062 | 10.114 | 10.236 | 10.141 | 10.138 | 8.627 | 8.685 | 14.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1988 | — | — |
LE Management | Management | 1988 | — | — |
Rr | Audit | 1988 | — | — |
PW Management | Management | 1988 | — | — |
HF Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Lars Englyst | Management | 0 companies |
| Reg. revisor Steen Ranch | Audit | 0 companies |
| Peer Wincentz Jensen | Management | 0 companies |
| Harry Fejfer | Management | 0 companies |