| Revenue | DKK 859K | -32% |
| EBITDA | DKK -246K | +11% |
| Net profit | DKK -850K | -3353% |
| Total assets | DKK 997K | -28% |
| Equity | DKK -710K | -609% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.112 | 2.355 | 2.009 | 1.515 | 1.405 | 1.288 | 116 | 1.080 | 2.386 | 2.715 | 2.547 | 1.266 | 859 |
| Staff expenses | -4.340 | -2.559 | -1.859 | -1.408 | -1.392 | -1.257 | -1.097 | -714 | -2.271 | -3.158 | -2.198 | -1.363 | -1.106 |
| EBITDA | -136 | -659 | 150 | 37 | 83 | -89 | -861 | 366 | 115 | -443 | 291 | -275 | -246 |
| Depreciation & amort. | 131 | 30 | 31 | 16 | -7 | -6 | -1 | -0 | -74 | -158 | -230 | -108 | -108 |
| EBIT | -267 | -689 | 119 | 21 | 76 | -95 | -862 | 366 | 40 | -601 | 61 | -384 | -355 |
| Net financials | -179 | -95 | -87 | -46 | -23 | -19 | -12 | -36 | -38 | -27 | -41 | 37 | -28 |
| Profit before tax | — | -784 | 31 | -25 | 53 | -114 | -874 | 330 | 3 | -629 | 20 | -346 | -383 |
| Tax | 123 | -169 | 13 | 16 | 1 | 5 | 2 | -14 | 1 | -18 | 5 | -322 | 467 |
| Net profit | -569 | -615 | 19 | -41 | 52 | -118 | -876 | 345 | 2 | -611 | 15 | -25 | -850 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.341 | 4.411 | 4.886 | 2.863 | 2.370 | 2.299 | 1.234 | 2.736 | 2.109 | 2.236 | 2.393 | 1.381 | 997 |
| Equity | — | 1.379 | 1.398 | 1.357 | 1.409 | 1.290 | 414 | 758 | 760 | 149 | 164 | 140 | -710 |
| Long-term debt | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 259 | 484 | 750 | 160 | 128 |
| Short-term debt | 3.796 | 3.032 | 3.489 | 1.506 | 961 | 1.009 | 820 | 1.978 | 1.090 | 1.604 | 1.479 | 1.082 | 1.579 |
| Total debt | 3.860 | 3.032 | 3.489 | 1.506 | 961 | 1.009 | 820 | 1.978 | 1.349 | 2.087 | 2.229 | 1.242 | 1.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
HJ Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Henning Jensen | Audit | 0 companies |