| Revenue | DKK 265K | -33% |
| EBITDA | DKK 265K | -33% |
| Net profit | DKK 157K | +68% |
| Total assets | DKK 2,8M | -31% |
| Equity | DKK 1,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | 126 | 246 | 286 | 282 | 392 | 383 | 291 | 238 | 206 | 194 | 163 | 399 | 265 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 88 | 126 | 246 | 286 | 282 | 392 | 383 | 291 | 238 | 206 | 194 | 163 | 399 | 265 |
| Depreciation & amort. | 39 | -57 | -87 | -104 | -105 | -147 | -92 | -104 | -88 | -88 | -88 | -88 | -67 | -32 |
| EBIT | 49 | 68 | 159 | 183 | 177 | 245 | 291 | 187 | 151 | 118 | 106 | 75 | 332 | 234 |
| Net financials | -76 | -53 | -142 | -90 | -90 | -71 | -81 | -82 | -47 | -34 | -38 | -64 | -111 | -77 |
| Profit before tax | -27 | 15 | 17 | 93 | 87 | 174 | 209 | 105 | 104 | 84 | 68 | 11 | 221 | 157 |
| Tax | 3 | 9 | 28 | 47 | 45 | 41 | 53 | 80 | 41 | -43 | 18 | 5 | 128 | -0 |
| Net profit | -30 | 6 | -10 | 46 | 42 | 133 | 156 | 25 | 63 | 127 | 49 | 7 | 93 | 157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.019 | 5.483 | 6.406 | 6.550 | 7.621 | 8.656 | 6.313 | 6.713 | 5.446 | 5.260 | 5.164 | 5.988 | 4.000 | 2.778 |
| Equity | 1.444 | 1.420 | 1.554 | 1.837 | 1.968 | 2.051 | 2.157 | 2.032 | 1.945 | 1.958 | 2.008 | 1.965 | 1.635 | 1.657 |
| Long-term debt | 2.467 | 3.882 | 4.617 | 4.458 | 5.164 | 5.797 | 3.446 | 7.984 | 3.236 | 3.093 | 2.953 | 2.847 | 2.231 | 1.034 |
| Short-term debt | 108 | 181 | 236 | 231 | 470 | 808 | 711 | 689 | 265 | 208 | 204 | 1.176 | 134 | 87 |
| Total debt | 2.575 | 4.063 | 4.852 | 4.689 | 5.634 | 6.605 | 4.156 | 8.673 | 3.502 | 3.301 | 3.156 | 4.023 | 2.365 | 1.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1990 | — | — |
SB Management | Management | 1990 | — | — |
GH Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Svend Bjørk Nielsen | Management | 0 companies |
| Gunnar Hyldgaard | Audit | 0 companies |