| Revenue | DKK 322K | -34% |
| EBITDA | DKK 57K | -71% |
| Net profit | DKK 1K | -99% |
| Total assets | DKK 2,8M | +4% |
| Equity | DKK 1,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 325 | 825 | 326 | 396 | 565 | 290 | 383 | 482 | 509 | 827 | 470 | 281 | 486 | 322 |
| Staff expenses | -265 | -286 | -248 | -235 | -239 | -240 | -240 | -240 | -245 | -317 | -359 | -217 | -289 | -266 |
| EBITDA | 60 | 539 | 78 | 162 | 325 | 50 | 143 | 242 | 264 | 510 | 111 | 63 | 197 | 57 |
| Depreciation & amort. | -75 | -67 | -75 | -75 | -80 | -73 | -37 | -36 | -38 | -36 | -25 | -24 | -20 | -21 |
| EBIT | -15 | 472 | 3 | 87 | 245 | -23 | 106 | 206 | 226 | 473 | 86 | 40 | 177 | 35 |
| Net financials | 6 | 4 | -4 | 1 | -1 | -6 | -6 | -7 | -10 | -13 | -31 | -26 | -27 | -34 |
| Profit before tax | -5 | 476 | -1 | 88 | 244 | -29 | 100 | 200 | 215 | 460 | 55 | 14 | 151 | 2 |
| Tax | 2 | 112 | 1 | 22 | 54 | -6 | 22 | 45 | 47 | 100 | 13 | 3 | 33 | 1 |
| Net profit | -7 | 365 | -2 | 66 | 190 | -23 | 78 | 154 | 168 | 360 | 42 | 11 | 117 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 822 | 1.115 | 1.167 | 1.135 | 1.339 | 1.305 | 1.487 | 1.530 | 1.787 | 2.134 | 2.819 | 2.510 | 2.689 | 2.804 |
| Equity | 601 | 866 | 464 | 901 | 1.042 | 967 | 992 | 1.093 | 1.261 | 1.621 | 1.663 | 1.674 | 1.791 | 1.792 |
| Long-term debt | 0 | 0 | 408 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 9 | 0 | 0 | 0 |
| Short-term debt | 221 | 209 | 259 | 205 | 270 | 316 | 458 | 398 | 482 | 372 | 1.117 | 807 | 866 | 979 |
| Total debt | 221 | 209 | 667 | 205 | 270 | 316 | 458 | 398 | 482 | 479 | 1.126 | 807 | 866 | 979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
PH Management | Management | 1991 | — | — |
BK Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Per Henriksen | Management | 0 companies |
| Brian Kjeldsen Hansen | Management | 0 companies |