| Revenue | DKK 74K | +49% |
| EBITDA | DKK 74K | +49% |
| Net profit | DKK 242K | +58% |
| Total assets | DKK 4,5M | +5% |
| Equity | DKK 3,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | 21 | 25 | 50 | 54 | 57 | 58 | 47 | 31 | 30 | 10 | 41 | 49 | 74 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 50 | 21 | 25 | 50 | 54 | 57 | 58 | 47 | 31 | 30 | 10 | 41 | 49 | 74 |
| Depreciation & amort. | -55 | -55 | -54 | -54 | -24 | -24 | -19 | -19 | -19 | -10 | -10 | -19 | -19 | -19 |
| EBIT | -5 | -34 | -29 | -4 | 29 | 32 | 39 | 28 | 11 | 20 | 0 | 21 | 30 | 54 |
| Net financials | -112 | 2 | 67 | 29 | 149 | 23 | 25 | 878 | 23 | 644 | 266 | 141 | 143 | 210 |
| Profit before tax | -117 | -33 | 38 | 26 | 179 | 55 | 64 | 906 | 34 | 664 | 266 | 162 | 173 | 264 |
| Tax | -0 | 20 | -0 | 4 | -0 | 7 | 18 | 181 | 2 | -0 | 21 | 5 | 20 | 22 |
| Net profit | -117 | -52 | 38 | 22 | 179 | 48 | 46 | 725 | 32 | 664 | 245 | 157 | 153 | 242 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.216 | 2.060 | 2.046 | 1.995 | 2.125 | 2.145 | 2.133 | 3.010 | 3.008 | 3.886 | 4.094 | 4.270 | 4.316 | 4.518 |
| Equity | 1.543 | 1.350 | 1.288 | 1.210 | 1.388 | 1.437 | 1.483 | 2.208 | 2.240 | 2.804 | 3.048 | 3.205 | 3.359 | 3.501 |
| Long-term debt | 494 | 470 | 436 | 407 | 376 | 345 | 314 | 283 | 262 | 258 | 225 | 193 | 160 | 128 |
| Short-term debt | 179 | 240 | 322 | 378 | 360 | 364 | 337 | 519 | 506 | 825 | 820 | 872 | 797 | 889 |
| Total debt | 673 | 710 | 759 | 785 | 736 | 709 | 650 | 802 | 768 | 1.083 | 1.045 | 1.065 | 957 | 1.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1989 | — | — |
Rr | Audit | 1989 | — | — |
MC Management | Management | 1989 | — | — |
NA | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Reg. revisor Lars Nybo | Audit | 0 companies |
| Martin Christensen | Management | 0 companies |
| Nordvest-Revision A/S | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Ole Nees Lilleøre | Board of Directors | 0 companies |
| Allan Broberg-Møller | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Sebastian Christensen | Board of Directors | 0 companies |
| Ejvind Rom | Board of Directors | 0 companies |