| Revenue | DKK -87K | -104% |
| EBITDA | DKK -97K | -110% |
| Net profit | DKK -84K | -112% |
| Total assets | DKK 818K | -33% |
| Equity | DKK 570K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.739 | 2.707 | 2.632 | 2.395 | 2.769 | 2.883 | 2.428 | 2.373 | 2.289 | 2.431 | -87 |
| Staff expenses | -2.299 | -2.389 | -2.374 | -2.157 | -2.343 | -2.372 | -2.274 | -2.176 | -2.128 | -1.501 | -9 |
| EBITDA | 440 | 318 | 259 | 238 | 426 | 511 | 154 | 197 | 161 | 930 | -97 |
| Depreciation & amort. | -41 | -56 | -81 | -76 | -72 | -59 | -51 | -46 | -62 | -0 | -0 |
| EBIT | 399 | 262 | 178 | 161 | 355 | 452 | 103 | 152 | 99 | 930 | -97 |
| Net financials | -100 | -88 | -84 | -75 | -70 | -45 | -36 | -44 | -23 | -31 | -11 |
| Profit before tax | 299 | 174 | 93 | 86 | 285 | 406 | 67 | 107 | 76 | 899 | -108 |
| Tax | 69 | 57 | 27 | 36 | 60 | 92 | 16 | 29 | 17 | 203 | -24 |
| Net profit | 230 | 117 | 66 | 51 | 225 | 315 | 50 | 79 | 59 | 696 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.644 | 1.859 | 1.503 | 1.566 | 1.708 | 2.041 | 1.606 | 1.748 | 1.310 | 1.217 | 818 |
| Equity | 216 | 235 | 251 | 253 | 438 | 578 | 523 | 374 | 322 | 904 | 570 |
| Long-term debt | 487 | 402 | 314 | 197 | 139 | 0 | 48 | 110 | 54 | 0 | 0 |
| Short-term debt | 942 | 1.223 | 939 | 1.116 | 1.131 | 1.462 | 1.083 | 1.264 | 934 | 149 | 248 |
| Total debt | 1.428 | 1.625 | 1.252 | 1.313 | 1.270 | 1.462 | 1.083 | 1.374 | 988 | 149 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
VS Unofficial title | Unofficial title | 2023 | — | — |
CØ | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |
| Carsten Øhauge Pedersen | Audit | 0 companies |