| Revenue | DKK -93K | -51% |
| EBITDA | DKK -131K | +48% |
| Net profit | DKK -131K | +47% |
| Total assets | DKK 62K | -62% |
| Equity | DKK -271K | -93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 265 | -140 | 366 | 10 | -107 | 1.410 | -49 | -16 | 14 | -96 | 3 | -191 | -93 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 53 | 210 | -195 | 318 | -18 | -174 | 1.369 | -101 | -54 | -56 | -162 | -47 | -249 | -131 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 53 | 210 | -195 | 318 | -18 | -174 | 1.369 | -101 | -54 | -56 | -162 | -47 | -249 | -131 |
| Net financials | -102 | -94 | -86 | -92 | -293 | -64 | -15 | -1 | 1 | -0 | -2 | -0 | 0 | -0 |
| Profit before tax | -26 | 116 | -179 | 226 | -174 | -137 | 1.354 | -101 | -53 | -57 | -163 | -47 | -249 | -131 |
| Tax | 12 | 38 | 51 | 50 | 69 | 50 | 250 | -22 | -12 | -12 | 42 | -0 | -0 | -0 |
| Net profit | -38 | 78 | -230 | 175 | -243 | -188 | 1.104 | -79 | -41 | -44 | -205 | -47 | -249 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.599 | 2.813 | 2.373 | 2.189 | 2.381 | 2.245 | 618 | 497 | 518 | 415 | 341 | 273 | 164 | 62 |
| Equity | -181 | -103 | -322 | -147 | -390 | -578 | 526 | 447 | 406 | 362 | 156 | 109 | -140 | -271 |
| Long-term debt | 1.991 | 1.991 | 1.991 | 1.991 | 2.221 | 2.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 789 | 925 | 704 | 345 | 550 | 602 | 88 | 51 | 113 | 53 | 185 | 164 | 304 | 333 |
| Total debt | 2.780 | 2.916 | 2.695 | 2.336 | 2.771 | 2.823 | 88 | 51 | 113 | 53 | 185 | 164 | 304 | 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
SE Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Chairman | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 25.0% | 2006 | |
| Individual | 50.0% | 66.7% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Svend Erik Væggemose | Audit | 0 companies |
| Jan Tøpholm | Board of Directors | 0 companies |
| Lulu Tøpholm | Chairman | 0 companies |