| Revenue | DKK -23K | +52% |
| EBITDA | DKK -23K | -52% |
| Net profit | DKK -2,7M | -272% |
| Total assets | DKK 6,9M | -24% |
| Equity | DKK 2,4M | -55% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 13 | -12 | -13 | -12 | -11 | -11 | -13 | -12 | -13 | -14 | -14 | -15 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | 13 | -12 | -13 | -11 | -11 | -11 | -13 | 54 | -13 | -14 | -14 | -15 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | 13 | -12 | -13 | -11 | -11 | -11 | -13 | 54 | -13 | -14 | -14 | -15 | -23 |
| Net financials | -285 | -84 | 357 | 524 | -150 | 465 | -139 | -32 | 56 | 1.395 | 834 | 859 | 1.544 | -2.623 |
| Profit before tax | 257 | -69 | 344 | 514 | -161 | 454 | -150 | -45 | 110 | 1.382 | 821 | 844 | 1.529 | -2.645 |
| Tax | 50 | -16 | 91 | 104 | -35 | 185 | 6 | -12 | 26 | 304 | 186 | 287 | -70 | 105 |
| Net profit | 207 | -53 | 254 | 410 | -126 | 269 | -156 | -33 | 83 | 1.078 | 635 | 558 | 1.599 | -2.750 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.794 | 1.751 | 1.938 | 3.045 | 2.874 | 3.237 | 3.160 | 3.248 | 3.439 | 5.230 | 5.989 | 6.910 | 9.009 | 6.890 |
| Equity | 1.777 | 1.733 | 1.890 | 2.202 | 1.978 | 2.247 | 1.989 | 1.851 | 1.826 | 2.875 | 3.318 | 3.761 | 5.243 | 2.371 |
| Long-term debt | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | -19 | 0 | 111 | 126 | 305 | 0 |
| Short-term debt | -17 | -18 | 18 | 843 | 896 | 990 | 1.170 | 1.397 | 1.632 | 2.355 | 2.560 | 3.023 | 3.462 | 4.519 |
| Total debt | -17 | -18 | 48 | 843 | 896 | 990 | 1.170 | 1.397 | 1.613 | 2.355 | 2.671 | 3.148 | 3.766 | 4.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1989 | — | — |
| Audit | 1989 | — | — | |
HK Management | Management | 1989 | — | — |
JR Management | Management | 1989 | — | — |
BO Management | Management | 1989 | — | — |
LA Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| REVISIONS- OG FORVATNINGS- INSTITUTET AKTIESELSKAB | Audit | 0 companies |
| Henny Kjær Nielsen | Management | 0 companies |
| John Rathmann Odgaard | Management | 0 companies |
| Bent Ove Nielsen | Management | 0 companies |
| LOKALREVISORERNE ApS | Audit | 0 companies |
| Bent Kersgaard Christiansen Løber | Board of Directors | 0 companies |
| Jens Kampmann | Chairman | 0 companies |