| Revenue | DKK 604K | -11% |
| EBITDA | DKK -170K | -136% |
| Net profit | DKK -386K | -286% |
| Total assets | DKK 1,1M | -58% |
| Equity | DKK 163K | -78% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.062 | 937 | 682 | 622 | 733 | 631 | 480 | 542 | 682 | 604 |
| Staff expenses | -653 | -460 | -322 | -324 | -325 | -266 | -227 | -207 | -213 | -713 |
| EBITDA | 410 | 477 | 360 | 298 | 409 | 365 | 253 | 334 | 469 | -170 |
| Depreciation & amort. | 231 | -217 | -131 | -205 | -107 | -125 | -508 | -120 | -118 | -172 |
| EBIT | 178 | 260 | 229 | 93 | 301 | 240 | -255 | 214 | 351 | -342 |
| Net financials | -129 | -147 | -94 | -112 | -133 | -97 | -99 | -90 | -67 | -44 |
| Profit before tax | 49 | 113 | 139 | -2 | 168 | 143 | -354 | 124 | 285 | -386 |
| Tax | 14 | 68 | 2 | 8 | 45 | 32 | -61 | 97 | 77 | -0 |
| Net profit | 35 | 44 | 137 | -11 | 123 | 110 | -293 | 27 | 208 | -386 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.018 | 2.563 | 2.926 | 3.134 | 3.094 | 3.007 | 2.540 | 2.329 | 2.498 | 1.062 |
| Equity | 412 | 457 | 584 | 573 | 696 | 807 | 514 | 541 | 749 | 163 |
| Long-term debt | 426 | 185 | 226 | 481 | 1.198 | 1.035 | 1.160 | 925 | 815 | 0 |
| Short-term debt | 2.163 | 1.653 | 2.111 | 2.081 | 1.179 | 1.148 | 850 | 863 | 934 | 899 |
| Total debt | 2.589 | 1.838 | 2.337 | 2.561 | 2.377 | 2.183 | 2.011 | 1.788 | 1.749 | 899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
HH Management | Management | 1991 | — | — |
RB | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Henrik Hejne Simonsen | Management | 0 companies |
| REVISIONSFIRMAET BYRIEL SAND | Audit | 0 companies |