| Revenue | DKK -101K | -97% |
| EBITDA | DKK -1,2M | +76% |
| Net profit | DKK -1,8M | -673% |
| Total assets | DKK 10,2M | -1% |
| Equity | DKK -43,5M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.136 | -8.567 | -10.830 | -4.133 | -7.552 | -1.191 | -5.384 | -241 | -1.502 | -3.490 | -101 |
| Staff expenses | -477 | -781 | -3.143 | -4.326 | -3.703 | -3.407 | -2.359 | -1.820 | -1.767 | -1.255 | -1.062 |
| EBITDA | 867 | -9.348 | -13.974 | -8.459 | -11.912 | -4.598 | -7.743 | -2.062 | -3.269 | -4.745 | -1.163 |
| Depreciation & amort. | -16 | -61 | -1.043 | -2.146 | -1.953 | -1.650 | -1.661 | -1.195 | -243 | -64 | -56 |
| EBIT | 851 | -9.409 | -15.016 | -10.605 | -13.865 | -6.248 | -9.404 | -3.256 | -3.513 | -4.810 | -1.218 |
| Net financials | -1.128 | -61 | -1.179 | -1.748 | -1.634 | -15.502 | 127 | -1.950 | -892 | -3.380 | -574 |
| Profit before tax | -453 | -9.470 | -16.195 | -12.353 | -15.499 | -21.750 | -9.276 | -5.207 | -4.405 | -275 | -1.793 |
| Tax | -59 | -48 | -139 | -66 | -19 | -17 | -16 | -37 | -0 | -587 | -0 |
| Net profit | -394 | 6.416 | -16.038 | -12.288 | -15.443 | -21.733 | -9.261 | -5.169 | -4.405 | 313 | -1.793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.151 | 22.687 | 74.240 | 78.245 | 71.182 | 50.472 | 14.860 | 11.587 | 10.611 | 10.342 | 10.223 |
| Equity | — | -3.059 | 7.957 | 45.352 | 30.212 | 8.480 | -32.444 | -37.614 | -42.019 | -41.706 | -43.499 |
| Long-term debt | 0 | 0 | 0 | 162 | 112 | 58 | 0 | 16 | 119 | 119 | 119 |
| Short-term debt | 0 | 25.746 | 66.283 | 32.731 | 40.857 | 41.935 | 47.304 | 49.185 | 52.511 | 51.930 | 53.603 |
| Total debt | 0 | 25.746 | 66.283 | 32.893 | 40.969 | 41.993 | 47.304 | 49.201 | 52.630 | 52.048 | 53.722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1993 | — | — |
TM Management | Management | 2014 | — | — |
NJ Management | Management | 2016 | — | — |
TL Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Torben Maribo Pedersen | Management | 0 companies |
| Niels Jørgen Ketill Nielsen | Management | 0 companies |
| Tommy Lundby | Management | 0 companies |