| Revenue | DKK 273K | +9% |
| EBITDA | DKK 187K | -5% |
| Net profit | DKK 19K | +31% |
| Total assets | DKK 5,4M | +1% |
| Equity | DKK 674K | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 228 | 224 | 203 | 195 | 228 | 216 | 217 | 254 | 264 | 285 | 293 | 251 | 273 |
| Staff expenses | -40 | -23 | -40 | -40 | -45 | -45 | -51 | -51 | -0 | -61 | -86 | -54 | -54 | -86 |
| EBITDA | 132 | 205 | 184 | 163 | 150 | 183 | 165 | 166 | 254 | 203 | 199 | 239 | 197 | 187 |
| Depreciation & amort. | 115 | 141 | -71 | -71 | -71 | -71 | -71 | -71 | -89 | -98 | -98 | -98 | -98 | -84 |
| EBIT | 16 | 64 | 114 | 93 | 79 | 113 | 94 | 96 | 166 | 105 | 101 | 141 | 99 | 103 |
| Net financials | -72 | -256 | -114 | -113 | -110 | -108 | -107 | -103 | -229 | -93 | -92 | -87 | -84 | -84 |
| Profit before tax | -56 | -147 | -0 | -20 | -31 | 4 | -13 | -8 | -63 | 12 | 9 | 55 | 15 | 19 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -56 | -147 | -0 | -20 | -31 | 4 | -13 | -8 | -63 | 12 | 9 | 55 | 15 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.023 | 4.918 | 4.839 | 4.800 | 4.745 | 4.734 | 4.701 | 4.657 | 5.855 | 5.747 | 5.472 | 5.455 | 5.366 | 5.435 |
| Equity | 842 | 695 | 695 | 674 | 644 | 648 | 635 | 627 | 564 | 576 | 585 | 640 | 655 | 674 |
| Long-term debt | 0 | 1.699 | 1.629 | 3.875 | 3.844 | 3.809 | 3.779 | 3.748 | 5.025 | 4.870 | 4.624 | 4.539 | 4.427 | 4.415 |
| Short-term debt | 4.180 | 2.524 | 2.515 | 251 | 257 | 277 | 287 | 282 | 266 | 301 | 263 | 276 | 284 | 346 |
| Total debt | 4.180 | 4.223 | 4.144 | 4.126 | 4.101 | 4.086 | 4.066 | 4.030 | 5.291 | 5.171 | 4.887 | 4.815 | 4.711 | 4.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2000 | — | — |
PB Founder | Founder | 1990 | — | — |
KT Management | Management | 1990 | — | — |
HB Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KØBMAND HERMAN RASCH OG HUSTRUS FOND | Company | 50.0% | 50.0% | 1990 |
| Individual | 20.0% | 20.0% | 1990 | |
| Individual | 20.0% | 20.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Frederiksen | Management | 0 companies |
| Preben Bang Henriksen | Founder | 0 companies |
| Knud Tage Sørensen | Management | 0 companies |
| Herman Bohn Rasch | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Henning Jensen Andersen | Chairman | 0 companies |
| Birgitte Bramsen Andersen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |