| Revenue | DKK -67K | -207% |
| EBITDA | DKK -67K | -212% |
| Net profit | DKK -284K | -589% |
| Total assets | DKK 1,1M | -33% |
| Equity | DKK 507K | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -318 | -302 | -230 | -110 | 1.400 | 310 | 52 | -113 | -109 | 29 | -90 | 62 | -67 |
| Staff expenses | -401 | -223 | -56 | -9 | -629 | -655 | -602 | -69 | -5 | -6 | -3 | -3 | -0 |
| EBITDA | -719 | -525 | -286 | -119 | 771 | -345 | -550 | -44 | -113 | 23 | -93 | 60 | -67 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -719 | -525 | -286 | -119 | 771 | -345 | -588 | -44 | -113 | 23 | -93 | 60 | -67 |
| Net financials | -763 | -935 | -9.189 | -332 | -489 | -482 | -540 | -10 | -22 | -25 | 428 | -101 | -217 |
| Profit before tax | -1.482 | -1.258 | -5.380 | -60 | 281 | -828 | -1.128 | -54 | -135 | -2 | 335 | -41 | -284 |
| Tax | -624 | 101 | 2.047 | 196 | 64 | -179 | -243 | -10 | 937 | -0 | -0 | -0 | -0 |
| Net profit | -857 | -1.359 | -7.427 | -255 | 217 | -648 | -886 | -44 | -1.073 | -2 | 335 | -41 | -284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.438 | 10.614 | 3.442 | 2.731 | 4.049 | 3.973 | 3.524 | 3.329 | 2.278 | 2.640 | 2.122 | 1.619 | 1.078 |
| Equity | 158 | -1.388 | -8.815 | -9.070 | -8.853 | -9.501 | 500 | 456 | 500 | 498 | 833 | 792 | 507 |
| Long-term debt | 181 | 140 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.571 | 11.354 | 12.190 | 11.801 | 12.902 | 13.475 | 3.024 | 2.873 | 1.778 | 2.142 | 1.290 | 828 | 571 |
| Total debt | 10.752 | 11.494 | 12.257 | 11.801 | 12.902 | 13.475 | 3.024 | 2.873 | 1.778 | 2.142 | 1.290 | 828 | 571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1989 | — | — |
PS Management | Management | 1989 | — | — |
RG Audit | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREMA HOLDING A/S | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Peter Sørensen | Management | 0 companies |
| Revision Grøn ApS | Audit | 0 companies |
| Frederik Juul Ottesen | Board of Directors | 0 companies |
| Jakob Møller Sørensen | Board of Directors | 0 companies |
| Mathias Ottesen | Board of Directors | 0 companies |