| Revenue | DKK -270K | -77% |
| EBITDA | DKK -1,3M | +40% |
| Net profit | DKK 1,9M | -85% |
| Total assets | DKK 171M | -5% |
| Equity | DKK 157,7M | -5% |
| Employees | 2 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.580 | 2.700 | 2.700 | 2.700 | 1.299 | 678 | -605 | -379 | -495 | -487 | 50 | -1.154 | -270 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -715 | -821 | -917 | -999 | -2.431 | -999 | -999 | -1.000 | -999 | -1.001 | -1.029 | -1.057 | -1.046 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 537 | 663 | 319 | 381 | -3.197 | -1.071 | -1.604 | -1.153 | -1.494 | -1.488 | -979 | -2.211 | -1.317 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -184 | -96 | -98 | -172 | -226 | -464 | -323 | 113 | -62 | -14 | -14 | -14 | -8 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 353 | 567 | 221 | 209 | -3.423 | -1.535 | -1.928 | -1.265 | -1.556 | -1.502 | -993 | -2.225 | -1.324 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.121 | 6.610 | 13.340 | 8.723 | 150.558 | 2.638 | 20.343 | -7.324 | 31.027 | -4.216 | -7.286 | 20.693 | 4.309 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.474 | 7.177 | 13.561 | 8.932 | 147.075 | 1.029 | 18.416 | -8.589 | 29.471 | -5.745 | -8.279 | 15.468 | 2.985 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 103 | 163 | 111 | 198 | 458 | 438 | 1.548 | -1.977 | 6.298 | -1.177 | -1.397 | 2.952 | 1.079 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.371 | 7.014 | 13.449 | 8.734 | 146.617 | 591 | 16.867 | -6.613 | 23.173 | -4.569 | -6.881 | 12.516 | 1.906 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.808 | 44.745 | 59.696 | 66.868 | 206.138 | 201.136 | 201.827 | 184.784 | 205.832 | 191.413 | 168.272 | 180.018 | 171.032 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 37.312 | 44.229 | 54.679 | 60.413 | 205.030 | 200.620 | 201.488 | 184.510 | 201.684 | 187.115 | 165.234 | 165.749 | 157.655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 20 | 0 | 3.962 | 0 | 0 | 0 | 847 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.473 | 504 | 4.980 | 6.421 | 1.057 | 515 | 339 | 274 | 187 | 4.297 | 3.039 | 14.269 | 12.525 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.473 | 504 | 4.980 | 6.421 | 1.057 | 515 | 339 | 274 | 4.148 | 4.297 | 3.039 | 14.269 | 13.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
FR Management | Management | 1995 | — | — |
PH Management | Management | 1995 | — | — |
HA Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Flemming Rechnitzer | Management | 0 companies |
| Per Haslet Gyldenvang Petersen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ane Caroline Søgaard Jørgensen | Board of Directors | 0 companies |
| René de Paoli | Board of Directors | 0 companies |
| Søren Peter Mikkelsen Jensen | Board of Directors | 0 companies |
| Helle Andreasen | Chairman | 0 companies |
| Gorm Himmer | Chairman | 0 companies |
| Sidse Christiane Søgaard Jørgensen | Board of Directors | 0 companies |