| Revenue | DKK 100K | +0% |
| EBITDA | DKK 84K | +2% |
| Net profit | DKK 96K | -55% |
| Total assets | DKK 3,1M | +4% |
| Equity | DKK 3,1M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 183 | 84 | 84 | 84 | 83 | 83 | 86 | 85 | 83 | 84 | 82 | 83 | 82 | 84 |
| Depreciation & amort. | 34 | 34 | -34 | -34 | -34 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 149 | 50 | 49 | 49 | 49 | 52 | 86 | 85 | 83 | 84 | 82 | 83 | 82 | 84 |
| Net financials | -74 | 583 | 404 | -254 | -1.769 | 386 | 259 | -70 | -675 | 862 | -109 | 320 | 182 | 39 |
| Profit before tax | 75 | 633 | 453 | -205 | -1.774 | 438 | 345 | 15 | -592 | 946 | -27 | 403 | 265 | 123 |
| Tax | 28 | 164 | 115 | -43 | -397 | 108 | 76 | 3 | -128 | 208 | 5 | 89 | 53 | 27 |
| Net profit | 47 | 469 | 338 | -162 | -1.377 | 329 | 269 | 12 | -463 | 738 | -32 | 314 | 211 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.113 | 6.602 | 7.832 | 8.540 | 7.111 | 7.871 | 7.091 | 6.620 | 5.955 | 3.524 | 2.499 | 2.813 | 3.025 | 3.133 |
| Equity | 2.316 | 2.785 | 3.124 | 2.962 | 1.585 | 1.914 | 2.183 | 2.195 | 1.731 | 2.469 | 2.437 | 2.751 | 2.962 | 3.058 |
| Long-term debt | 100 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| Short-term debt | 3.650 | 3.715 | 4.604 | 5.517 | 5.476 | 5.907 | 4.859 | 4.375 | 4.174 | 1.005 | 12 | 12 | 12 | 12 |
| Total debt | 3.750 | 3.765 | 4.654 | 5.567 | 5.526 | 5.957 | 4.909 | 4.425 | 4.224 | 1.055 | 62 | 62 | 62 | 62 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
KB | Audit | 1991 | — | — |
HB Audit | Audit | 2004 | — | — |
PR Audit | Audit | 1996 | — | — |
JW Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1992 | |
| Individual | 50.0% | 50.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Kristian Bækkegaard Sander | Audit | 0 companies |
| Hans Buus Jensen | Audit | 0 companies |
| Per Ronald Evers | Audit | 0 companies |
| Jan Wilhelmsen | Audit | 0 companies |