| Revenue | DKK 104K | -47% |
| EBITDA | DKK 79K | +196% |
| Net profit | DKK -34K | -136% |
| Total assets | DKK 716K | -15% |
| Equity | DKK 196K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.492 | 2.128 | 1.192 | 1.014 | 801 | 964 | 1.282 | 843 | 677 | 539 | 210 | 213 | 195 | 104 |
| Staff expenses | -930 | -969 | -971 | -918 | -826 | -839 | -997 | -640 | -550 | -298 | -196 | -236 | -278 | -176 |
| EBITDA | 345 | -95 | 220 | 96 | -25 | 126 | 285 | 203 | 127 | 236 | 14 | -23 | -83 | 79 |
| Depreciation & amort. | 257 | -143 | -80 | -36 | -54 | -55 | -73 | -91 | -88 | -57 | -49 | -30 | -9 | 76 |
| EBIT | 88 | -238 | 140 | 60 | -79 | 70 | 212 | 112 | 39 | 179 | -35 | -53 | -92 | 3 |
| Net financials | -42 | -42 | -45 | -38 | -53 | -53 | -63 | -42 | -10 | -8 | -14 | -46 | 35 | -22 |
| Profit before tax | 45 | -280 | 95 | 22 | -133 | 17 | 149 | 70 | 29 | 171 | -49 | -98 | -57 | -19 |
| Tax | 17 | -69 | 37 | 14 | -25 | -23 | 34 | -0 | -0 | 38 | -10 | -21 | -43 | 16 |
| Net profit | 29 | -211 | 57 | 8 | -108 | 41 | 115 | 52 | 29 | 133 | -39 | -78 | -15 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.771 | 1.410 | 1.593 | 1.295 | 1.428 | 1.527 | 1.707 | 1.478 | 1.423 | 1.330 | 1.153 | 1.095 | 846 | 716 |
| Equity | 659 | 303 | 352 | 361 | 253 | 293 | 408 | 460 | 478 | 611 | 322 | 245 | 230 | 196 |
| Long-term debt | 690 | 622 | 622 | 586 | 548 | 508 | 466 | 460 | 412 | 372 | 289 | 223 | 0 | 0 |
| Short-term debt | 395 | 485 | 618 | 340 | 627 | 726 | 833 | 558 | 533 | 289 | 494 | 601 | 616 | 520 |
| Total debt | 1.086 | 1.107 | 1.241 | 925 | 1.175 | 1.234 | 1.299 | 1.018 | 945 | 662 | 783 | 824 | 616 | 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1989 | — | — |
P | Audit | 1993 | — | — |
JF Unofficial title | Unofficial title | 2024 | — | — |
CK Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
TILST GLAS ApS | Company | 50.0% | 0.0% | 2021 |
| Individual | 50.0% | 100.0% | 2002 | |
| Individual | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Jørgen Flodgaard | Unofficial title | 0 companies |
| Christen Kristensen Bach | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Holger Due | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Hans Vinstrup Henriksen | Board of Directors | 0 companies |