| Revenue | DKK 1,4M | +2% |
| EBITDA | DKK 633K | -80% |
| Net profit | DKK 1,5M | -63% |
| Total assets | DKK 52,6M | +1% |
| Equity | DKK 46,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -193 | 1.280 | 412 | 1.180 | 1.331 | 1.238 | 1.281 | 1.349 | 1.464 | 1.307 | 1.364 | 1.375 | 1.394 | 1.429 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.405 | 1.280 | 412 | 1.180 | 1.331 | 6.886 | 836 | 12.175 | 4.464 | 220 | 5.673 | 2.866 | 3.194 | 633 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 79 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.405 | 1.280 | 412 | 1.180 | 1.331 | 6.886 | 757 | 12.175 | 4.464 | 220 | 5.673 | 2.866 | 3.194 | 633 |
| Net financials | -342 | -734 | -127 | -428 | -75 | -266 | -237 | 45 | 53 | 1.805 | -1.338 | 490 | 1.933 | 1.256 |
| Profit before tax | 2.063 | 546 | 285 | 752 | 1.256 | 6.620 | 520 | 12.220 | 4.518 | 2.025 | 4.335 | 3.356 | 5.127 | 1.889 |
| Tax | 493 | 136 | -58 | 182 | 276 | 1.951 | -622 | 2.456 | 1.001 | 429 | 868 | 740 | 1.128 | 420 |
| Net profit | 1.569 | 410 | 344 | 570 | 980 | 4.669 | 1.142 | 9.764 | 3.516 | 1.596 | 3.468 | 2.616 | 3.999 | 1.468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.486 | 23.004 | 23.762 | 22.854 | 23.825 | 28.492 | 25.548 | 36.876 | 40.572 | 41.880 | 45.172 | 47.333 | 51.882 | 52.601 |
| Equity | 12.976 | 13.291 | 13.634 | 14.155 | 15.135 | 19.753 | 20.844 | 30.555 | 34.017 | 35.558 | 38.969 | 41.528 | 45.468 | 46.875 |
| Long-term debt | 5.048 | 4.735 | 4.313 | 3.856 | 3.421 | 1.874 | 1.657 | 1.440 | 1.222 | 1.002 | 781 | 560 | 337 | 113 |
| Short-term debt | 5.587 | 4.026 | 4.923 | 3.882 | 4.254 | 4.112 | 1.379 | 1.319 | 1.107 | 1.541 | 1.484 | 843 | 1.274 | 981 |
| Total debt | 10.635 | 8.761 | 9.236 | 7.738 | 7.675 | 5.986 | 3.036 | 2.759 | 2.329 | 2.543 | 2.265 | 1.402 | 1.611 | 1.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Audit | 1993 | — | — |
PB Management | Management | 1993 | — | — |
IN Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Skou Larsen | Audit | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Inge Nilsson | Audit | 0 companies |
| Jacob Bonde Larsen | Board of Directors | 0 companies |
| Anne-Dorthe Bonde Loven | Board of Directors | 0 companies |
| Marie-Louise Bonde Larsen | Board of Directors | 0 companies |
| Niels Bonde Larsen | Board of Directors | 0 companies |