| Revenue | DKK -110K | -135% |
| EBITDA | DKK 2,6M | +741% |
| Net profit | DKK 2,4M | +3781% |
| Total assets | DKK 15M | +22% |
| Equity | DKK 6,5M | +58% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226 | 179 | 282 | 278 | 246 | 282 | 123 | 247 | 295 | 296 | 291 | 319 | 312 | -110 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 |
| EBITDA | 226 | 179 | 282 | 278 | 246 | 282 | 123 | 247 | 295 | 2.296 | 291 | 319 | 312 | 2.623 |
| Depreciation & amort. | -13 | -13 | -13 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 214 | 167 | 270 | 265 | 246 | 282 | 123 | 247 | 295 | 2.296 | 291 | 319 | 312 | 2.623 |
| Net financials | -159 | -109 | -101 | -103 | -104 | -94 | -85 | -133 | -161 | -159 | -158 | -235 | -232 | -237 |
| Profit before tax | 55 | 58 | 168 | 163 | 142 | 187 | 39 | 114 | 134 | 2.137 | 132 | 83 | 80 | 2.386 |
| Tax | -0 | -0 | -0 | -0 | -0 | -4 | -2 | -30 | -35 | -34 | 22 | 18 | 18 | -42 |
| Net profit | 55 | 58 | 168 | 163 | 142 | 191 | 41 | 144 | 169 | 2.171 | 110 | 65 | 63 | 2.428 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.394 | 6.497 | 6.389 | 6.394 | 10.061 | 10.144 | 10.151 | 10.158 | 10.171 | 12.248 | 12.224 | 12.227 | 12.269 | 15.008 |
| Equity | 1.205 | 1.263 | 1.432 | 1.594 | 5.409 | 5.601 | 5.641 | 1.885 | 2.055 | 4.125 | 4.136 | 4.101 | 4.098 | 6.458 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 74 | 74 | 97 |
| Short-term debt | 5.188 | 5.234 | 4.958 | 4.800 | 4.652 | 4.543 | 4.510 | 8.273 | 8.117 | 8.123 | 8.014 | 8.052 | 8.097 | 8.452 |
| Total debt | 5.188 | 5.234 | 4.958 | 4.800 | 4.652 | 4.543 | 4.510 | 8.273 | 8.117 | 8.123 | 8.088 | 8.126 | 8.171 | 8.549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1992 | — | — |
AO Management | Management | 1992 | — | — |
KN Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C.P. Novak ApS | Company | 90.0% | 0.0% | 2018 |
AON INVEST A/S | Company | 10.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Arne Ort Novak | Management | 0 companies |
| Kveta Novak | Management | 0 companies |