| Revenue | DKK 3,1M | +53% |
| EBITDA | DKK 3,1M | +53% |
| Net profit | DKK 2,7M | +125% |
| Total assets | DKK 6,9M | -56% |
| Equity | DKK 4M | +60% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 376 | 583 | 1.706 | 650 | 1.450 | 2.039 | 2.759 | 2.744 | 1.939 | 2.464 | 1.335 | 2.008 | 3.076 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | 376 | 583 | 1.706 | 650 | 1.450 | 2.039 | 2.759 | 2.744 | 1.939 | 2.464 | 1.335 | 2.008 | 3.076 |
| Depreciation & amort. | -0 | -24 | -36 | -36 | -36 | -98 | -286 | -506 | -501 | -552 | -552 | -412 | -388 | -226 |
| EBIT | -1 | 352 | 547 | 1.671 | 614 | 1.352 | 1.753 | 2.252 | 2.244 | 1.387 | 1.912 | 922 | 1.619 | 2.850 |
| Net financials | -133 | -149 | -171 | -42 | -36 | -104 | -135 | -368 | -412 | -313 | -159 | -146 | -59 | -43 |
| Profit before tax | -134 | 203 | 376 | 1.629 | 578 | 1.248 | 1.618 | 1.885 | 1.831 | 1.074 | 1.754 | 776 | 1.560 | 2.807 |
| Tax | -0 | -0 | -0 | -0 | -0 | 302 | 371 | 332 | 392 | 241 | 386 | 171 | 343 | 71 |
| Net profit | -134 | 203 | 376 | 1.629 | 578 | 946 | 1.246 | 1.553 | 1.439 | 834 | 1.368 | 606 | 1.217 | 2.736 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 4.739 | 4.761 | 5.512 | 5.347 | 16.041 | 22.649 | 39.614 | 36.177 | 35.360 | 34.346 | 21.981 | 15.706 | 6.860 |
| Equity | -3.520 | -3.316 | -2.941 | -1.311 | -733 | 213 | 1.459 | 3.012 | 4.451 | 5.285 | 3.153 | 2.508 | 2.475 | 3.961 |
| Long-term debt | 0 | 3.789 | 3.436 | 3.141 | 2.851 | 8.810 | 5.957 | 14.797 | 13.760 | 12.852 | 12.145 | 6.800 | 6.173 | 2.500 |
| Short-term debt | 3.520 | 4.266 | 4.265 | 3.683 | 3.229 | 7.018 | 15.233 | 21.639 | 17.622 | 16.689 | 18.515 | 12.139 | 6.524 | 399 |
| Total debt | 3.520 | 8.055 | 7.701 | 6.824 | 6.080 | 15.828 | 21.190 | 36.435 | 31.382 | 29.542 | 30.660 | 18.939 | 12.697 | 2.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 1992 | — | — |
JT Management | Management | 1992 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
PJ Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morena Holding ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Founder | 0 companies |
| Jesper Thams | Management | 0 companies |
| Kenth Runge | Chief Executive Officer | 0 companies |
| Per Jakob Runge Hansen | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Henning Runge Frost | Board of Directors | 0 companies |
| Birthe Runge Hansen | Board of Directors | 0 companies |
| Verner Thams | Board of Directors | 0 companies |
| Frank Runge Hansen | Board of Directors | 0 companies |
| Carl Otto Jacobsen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |