| Revenue | DKK -405K | +2% |
| EBITDA | DKK -957K | -10% |
| Net profit | DKK 7,9M | +42% |
| Total assets | DKK 43,2M | +9% |
| Equity | DKK 42,9M | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -158 | -126 | -183 | -137 | -182 | -152 | -326 | -343 | -474 | -602 | -613 | -397 | -405 |
| Staff expenses | -521 | -546 | -472 | -301 | -302 | -326 | -297 | -291 | -251 | -299 | -411 | -473 | -552 |
| EBITDA | -678 | -672 | -654 | -438 | -484 | -478 | -622 | -634 | -725 | -901 | -1.024 | -870 | -957 |
| Depreciation & amort. | -20 | -0 | -87 | -130 | -33 | -129 | -172 | -85 | -19 | -0 | -0 | -0 | -0 |
| EBIT | -698 | -672 | -741 | -568 | -518 | -607 | -795 | -719 | -744 | -901 | -1.024 | -870 | -957 |
| Net financials | 4.044 | 3.532 | 4.413 | 4.496 | 1.975 | 2.186 | -1.359 | 6.747 | 5.706 | 6.874 | -4.321 | 6.429 | 9.787 |
| Profit before tax | 3.346 | 2.860 | 3.672 | 3.928 | 1.458 | 1.578 | -2.154 | 5.829 | 4.962 | 5.972 | -5.345 | 5.560 | 8.830 |
| Tax | 625 | 387 | 238 | 647 | 144 | 172 | -650 | 1.049 | 826 | 1.033 | 52 | -0 | 960 |
| Net profit | 2.721 | 2.472 | 3.434 | 3.281 | 1.313 | 1.406 | -1.505 | 4.780 | 4.136 | 4.940 | -5.396 | 5.560 | 7.871 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.969 | 39.740 | 41.251 | 42.269 | 40.747 | 39.654 | 35.605 | 38.620 | 41.806 | 43.330 | 36.290 | 39.493 | 43.163 |
| Equity | 39.580 | 39.552 | 40.986 | 41.767 | 40.580 | 39.486 | 35.481 | 38.261 | 40.388 | 42.846 | 34.931 | 37.996 | 42.875 |
| Long-term debt | 0 | 0 | -17 | -15 | -16 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 366 | 188 | 248 | 487 | 151 | 145 | 124 | 348 | 1.418 | 472 | 1.358 | 1.498 | 288 |
| Total debt | 366 | 188 | 248 | 487 | 151 | 145 | 124 | 348 | 1.418 | 472 | 1.358 | 1.498 | 288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
EG Audit | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2000 | |
| Individual | 5.0% | 5.0% | 2000 | |
| Individual | 5.0% | 5.0% | 2000 | |
| Individual | 5.0% | 5.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Erik Glerup Jensen | Audit | 0 companies |
| Ellen Skov Poulsen | Board of Directors | 0 companies |
| Peter Krog-Jørgensen | Board of Directors | 0 companies |