| Revenue | DKK 154K | +371% |
| EBITDA | DKK -32K | +79% |
| Net profit | DKK 1,4M | -9% |
| Total assets | DKK 40,9M | +4% |
| Equity | DKK 40,5M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.575 | 4.640 | 5.013 | 4.764 | 5.513 | 5.158 | 22.076 | 5.585 | -227 | -240 | -99 | -91 | 33 | 154 |
| Staff expenses | -969 | -1.000 | -1.152 | -1.263 | -1.445 | -1.331 | -3.462 | -798 | -221 | -159 | -158 | -179 | -186 | -186 |
| EBITDA | 3.606 | 3.639 | 3.861 | 3.502 | 4.067 | 3.827 | 18.614 | 4.787 | -448 | -399 | -257 | -270 | -153 | -32 |
| Depreciation & amort. | -231 | -223 | -254 | -1.458 | -290 | -216 | -181 | -210 | -194 | -103 | -337 | -308 | -274 | -374 |
| EBIT | 3.375 | 3.416 | 3.607 | 2.044 | 3.777 | 3.611 | 18.433 | 4.576 | -642 | -502 | -594 | -578 | -427 | -406 |
| Net financials | 152 | 35 | 469 | 307 | 265 | -35 | -611 | 2.422 | 1.715 | 2.706 | -1.607 | 2.947 | 2.435 | 2.278 |
| Profit before tax | 3.527 | 3.451 | 4.076 | 2.351 | 4.042 | 3.575 | 17.822 | 6.998 | 1.073 | 2.204 | -2.201 | 2.369 | 2.007 | 1.872 |
| Tax | 911 | 894 | 1.024 | 864 | 937 | 788 | 3.920 | 1.539 | 237 | 487 | -13 | 134 | 465 | 477 |
| Net profit | 2.617 | 2.557 | 3.051 | 1.487 | 3.105 | 2.787 | 13.902 | 5.459 | 837 | 1.718 | -2.188 | 2.235 | 1.542 | 1.395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.746 | 22.917 | 25.803 | 27.439 | 23.291 | 19.935 | 35.574 | 35.848 | 36.557 | 38.403 | 35.963 | 38.097 | 39.540 | 40.933 |
| Equity | 19.884 | 22.345 | 25.300 | 26.691 | 19.697 | 19.384 | 33.187 | 35.545 | 36.282 | 37.899 | 35.611 | 37.746 | 39.188 | 40.483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 862 | 572 | 502 | 747 | 3.594 | 551 | 1.772 | 234 | 244 | 492 | 351 | 351 | 352 | 449 |
| Total debt | 862 | 572 | 502 | 747 | 3.594 | 551 | 1.772 | 234 | 244 | 492 | 351 | 351 | 352 | 449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
JG Audit | Audit | 2001 | — | — |
SF | 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 |
| Jørgen Gilling | Audit | 0 companies |
| Sven-Erik Friis-Scheel | Audit | 0 companies |