| Revenue | DKK 140K | +43% |
| EBITDA | DKK 38K | -61% |
| Net profit | DKK 3,5M | +138% |
| Total assets | DKK 8,6M | +26% |
| Equity | DKK 8,5M | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 39 | 18 | 31 | 22 | 37 | 71 | 66 | 38 | 85 | -72 | 32 | 98 | 140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -102 |
| EBITDA | 27 | 39 | 18 | 31 | 22 | 37 | 71 | 66 | 38 | 85 | -72 | 32 | 98 | 38 |
| Depreciation & amort. | -62 | -62 | 62 | 136 | -73 | -106 | -106 | -71 | -104 | -104 | -104 | -104 | -26 | -0 |
| EBIT | -35 | -23 | -44 | -105 | -51 | -70 | -35 | -5 | -66 | -19 | -176 | -72 | 72 | 38 |
| Net financials | 7 | 161 | 313 | 374 | 219 | 558 | 794 | 362 | 209 | 851 | 559 | 746 | 1.446 | 3.479 |
| Profit before tax | -28 | 139 | 270 | 269 | 168 | 488 | 758 | 358 | 143 | 832 | 383 | 926 | 1.536 | 3.517 |
| Tax | -1 | -1 | 8 | 3 | 6 | -0 | -0 | -0 | -0 | 10 | -67 | 27 | 83 | 53 |
| Net profit | -27 | 140 | 262 | 266 | 162 | 488 | 758 | 358 | 143 | 822 | 450 | 899 | 1.453 | 3.464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.249 | 3.891 | 4.042 | 3.922 | 3.685 | 4.046 | 4.449 | 4.444 | 4.333 | 5.072 | 5.405 | 5.849 | 6.858 | 8.646 |
| Equity | 3.729 | 3.469 | 3.632 | 3.498 | 3.510 | 3.998 | 4.407 | 4.414 | 4.307 | 5.018 | 5.356 | 5.804 | 6.757 | 8.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 31 |
| Short-term debt | 517 | 422 | 410 | 423 | 175 | 48 | 43 | 30 | 26 | 54 | 50 | 44 | 47 | 94 |
| Total debt | 517 | 422 | 410 | 423 | 175 | 48 | 43 | 30 | 26 | 54 | 50 | 44 | 100 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1989 | — | — |
PN Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Peter Nielsen | Management | 0 companies |
| Else Munck Nielsen | Board of Directors | 0 companies |
| Nikolaj Søndergaard Povlsen | Board of Directors | 0 companies |
| Julie Søndergaard Bitsch | Board of Directors | 0 companies |