| Revenue | DKK 821K | +8% |
| EBITDA | DKK 367K | +35% |
| Net profit | DKK 110K | -66% |
| Total assets | DKK 1,1M | -14% |
| Equity | DKK 974K | -1% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | -249 | — | — | 486 | 542 | 413 | 435 | 531 | 616 | 679 | 772 | 758 | 821 |
| Staff expenses | -171 | -195 | -0 | -0 | -266 | -286 | -315 | -355 | -336 | -391 | -434 | -399 | -486 | -454 |
| EBITDA | 62 | 14 | 0 | 0 | 220 | 256 | 98 | 80 | 195 | 225 | 245 | 373 | 272 | 367 |
| Depreciation & amort. | -33 | -34 | -0 | -0 | -0 | -0 | -0 | -13 | -17 | -27 | -28 | -28 | -28 | -28 |
| EBIT | 28 | -20 | 0 | 0 | 220 | 256 | 98 | 67 | 178 | 198 | 217 | 345 | 244 | 338 |
| Net financials | -6 | -131 | 0 | 0 | 49 | -8 | -90 | -48 | 50 | 96 | -123 | 126 | 176 | -198 |
| Profit before tax | 23 | -145 | 0 | 0 | 269 | 248 | 9 | 19 | 228 | 295 | 94 | 471 | 420 | 141 |
| Tax | 6 | -4 | -0 | -0 | 57 | 55 | 2 | 4 | 50 | 65 | 21 | 104 | 94 | 31 |
| Net profit | 17 | -140 | 0 | 0 | 212 | 193 | 6 | 15 | 178 | 230 | 73 | 367 | 326 | 110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 220 | 363 | 0 | 0 | 616 | 676 | 669 | 451 | 826 | 993 | 808 | 1.081 | 1.301 | 1.120 |
| Equity | 91 | 232 | 0 | 0 | 413 | 506 | 413 | 327 | 405 | 535 | 508 | 775 | 986 | 974 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 1 | 94 | 91 | 14 |
| Short-term debt | 128 | -131 | 0 | 0 | 203 | 170 | 256 | 123 | 420 | 393 | 299 | 212 | 223 | 132 |
| Total debt | 128 | -131 | 0 | 0 | 203 | 170 | 256 | 123 | 420 | 458 | 300 | 306 | 314 | 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1990 | — | — |
HA Audit | Audit | 1999 | — | — |
PN Audit | Audit | 1990 | — | — |
JA Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Henning Ahle | Audit | 0 companies |
| Peder Noe | Audit | 0 companies |
| Jens Ahle | Management | 0 companies |