| Revenue | DKK 1,6M | -13% |
| EBITDA | DKK 5,9M | +409% |
| Net profit | DKK 14M | +162% |
| Total assets | DKK 157,6M | -9% |
| Equity | DKK 44,9M | +52% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.420 | 6.433 | 3.161 | — | 2.427 | 2.064 | 3.970 | 7.216 | 1.930 | 2.186 | 1.694 | 1.889 | 1.636 |
| Staff expenses | -2.642 | -2.916 | -2.982 | -3.005 | -3.734 | -3.546 | -3.742 | -3.994 | -3.868 | -4.253 | -4.116 | -4.416 | -3.369 |
| EBITDA | -1.050 | 1.255 | -609 | 1.521 | -1.308 | -1.482 | 227 | 3.222 | -1.938 | -2.344 | -2.530 | -1.896 | 5.863 |
| Depreciation & amort. | 311 | 395 | -390 | -391 | -252 | -162 | -136 | -143 | -21 | -51 | -54 | -37 | -67 |
| EBIT | -1.360 | 860 | -999 | 1.130 | -1.559 | -1.644 | 91 | 3.079 | -1.959 | -2.395 | -2.583 | -1.933 | 5.797 |
| Net financials | 847 | 4.688 | 2.578 | -39 | 1.730 | 1.687 | 191 | -1.655 | 14.559 | -1.760 | -457 | -20.907 | 8.488 |
| Profit before tax | -513 | 5.548 | 1.579 | 1.092 | 171 | 43 | 282 | 1.424 | 12.600 | -4.155 | -3.041 | -22.840 | 14.285 |
| Tax | -420 | 238 | -225 | 825 | -256 | -287 | 239 | 617 | -306 | -395 | -374 | -246 | 314 |
| Net profit | -93 | 5.310 | 1.804 | 266 | 426 | 329 | 44 | 808 | 12.907 | -3.760 | -2.666 | -22.594 | 13.971 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114.855 | 123.072 | 124.755 | 132.640 | 135.891 | 158.464 | 159.791 | 166.565 | 170.046 | 189.784 | 220.012 | 173.504 | 157.623 |
| Equity | 18.423 | 23.733 | 25.537 | 25.804 | 26.230 | 26.560 | 26.604 | 27.411 | 19.698 | 32.992 | 52.035 | 29.444 | 44.888 |
| Long-term debt | 1.898 | 1.708 | 1.520 | 1.329 | 1.139 | 949 | 758 | 708 | 378 | 188 | 0 | 0 | 0 |
| Short-term debt | 94.534 | 97.631 | 96.143 | 105.425 | 108.522 | 130.956 | 132.156 | 138.058 | 145.033 | 154.833 | 166.791 | 142.925 | 110.943 |
| Total debt | 96.432 | 99.339 | 97.663 | 106.754 | 109.661 | 131.905 | 132.914 | 138.766 | 145.411 | 155.022 | 166.791 | 142.925 | 110.943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1989 | — | — |
HV | Audit | 1989 | — | — |
MB Management | Management | 2024 | — | — |
HJ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Hans Verner Rasmussen | Audit | 0 companies |
| Mikkel Bothe | Management | 0 companies |
| Henning Jensen | Management | 0 companies |
| Claus Olsen | Chairman | 0 companies |
| Tina Westenholz Tønder | Board of Directors | 0 companies |