| Revenue | DKK 1,3M | -14% |
| EBITDA | DKK 15K | -90% |
| Net profit | DKK -93K | -751% |
| Total assets | DKK 2,2M | -25% |
| Equity | DKK 137K | -40% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.478 | 1.775 | 1.692 | 1.708 | 1.686 | 1.468 | 1.408 | 1.341 | 1.283 | 1.104 | 1.556 | 1.336 |
| Staff expenses | -1.224 | -1.522 | -1.444 | -1.389 | -1.472 | -1.232 | -1.188 | -1.362 | -1.184 | -1.142 | -1.407 | -1.321 |
| EBITDA | 254 | 253 | 247 | 319 | 213 | 236 | 220 | -22 | 99 | -38 | 149 | 15 |
| Depreciation & amort. | -54 | -71 | -91 | -96 | -103 | -64 | -83 | -94 | -56 | -52 | -42 | -12 |
| EBIT | 200 | 182 | 157 | 223 | 110 | 172 | 138 | -116 | 42 | -89 | 107 | 3 |
| Net financials | -173 | -171 | -149 | -145 | -97 | -104 | -88 | -105 | -90 | -69 | -89 | -123 |
| Profit before tax | 26 | 11 | 8 | 78 | 13 | 68 | 50 | -221 | -48 | -159 | 18 | -119 |
| Tax | 8 | 4 | 6 | 26 | 5 | 16 | 11 | -41 | -9 | -35 | 4 | -26 |
| Net profit | 18 | 8 | 2 | 52 | 9 | 52 | 39 | -180 | -38 | -124 | 14 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.842 | 3.101 | 3.339 | 3.220 | 2.983 | 3.337 | 3.053 | 3.133 | 2.864 | 2.422 | 2.890 | 2.170 |
| Equity | 472 | 480 | 482 | 534 | 542 | 594 | 633 | 453 | 340 | 216 | 230 | 137 |
| Long-term debt | 224 | 298 | 224 | 416 | 357 | 479 | 407 | 331 | 251 | 167 | 78 | 0 |
| Short-term debt | 2.146 | 2.323 | 2.633 | 2.270 | 2.084 | 2.263 | 2.012 | 2.348 | 2.274 | 2.040 | 2.582 | 2.033 |
| Total debt | 2.369 | 2.621 | 2.856 | 2.686 | 2.441 | 2.743 | 2.419 | 2.680 | 2.525 | 2.206 | 2.660 | 2.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1989 | — | — |
JA Management | Management | 1989 | — | — |
JB Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jens Andersen | Management | 0 companies |
| Jens Broen | Audit | 0 companies |