| Revenue | DKK 224K | +66% |
| EBITDA | DKK 266K | +192% |
| Net profit | DKK -211K | -122% |
| Total assets | DKK 10,3M | -7% |
| Equity | DKK 6,5M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 | 81 | 82 | 81 | 18 | -51 | -39 | -5 | -617 | 208 | 174 | 161 | 135 | 224 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -62 | -0 | -0 |
| EBITDA | 82 | 81 | 82 | 81 | 18 | -51 | -39 | -5 | -617 | 217 | -266 | 360 | -290 | 266 |
| Depreciation & amort. | 206 | -125 | -171 | -109 | -89 | -0 | -19 | -50 | -50 | -50 | -50 | -31 | -0 | -3 |
| EBIT | -123 | -44 | -90 | -28 | -71 | -52 | -59 | -55 | -667 | 166 | -316 | 329 | -290 | 263 |
| Net financials | 422 | 351 | 1.127 | 883 | 1.811 | -194 | 293 | 1.355 | -5 | 778 | 377 | 306 | 115 | -493 |
| Profit before tax | 299 | 307 | 1.038 | 855 | 1.645 | -246 | 234 | 1.300 | -672 | 944 | 61 | 635 | -175 | -230 |
| Tax | -13 | 10 | 2 | 11 | -21 | 6 | 6 | 11 | -135 | 47 | -73 | 71 | -80 | -19 |
| Net profit | 312 | 297 | 1.036 | 844 | 1.665 | -252 | 228 | 1.290 | -537 | 898 | 134 | 564 | -95 | -211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.941 | 2.989 | 4.075 | 4.713 | 7.151 | 5.895 | 6.306 | 7.208 | 9.987 | 11.625 | 11.074 | 12.632 | 11.071 | 10.346 |
| Equity | 3.663 | 2.971 | 4.047 | 4.640 | 6.227 | 5.874 | 5.999 | 7.183 | 5.796 | 7.283 | 7.167 | 7.345 | 7.000 | 6.539 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.918 | 3.777 | 3.637 | 4.006 | 3.370 | 3.340 |
| Short-term debt | 279 | 18 | 28 | 73 | 924 | 21 | 307 | 25 | 274 | 565 | 270 | 1.208 | 701 | 466 |
| Total debt | 279 | 18 | 28 | 73 | 924 | 21 | 307 | 25 | 4.191 | 4.342 | 3.907 | 5.214 | 4.071 | 3.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
| Audit | 1994 | — | — | |
HA Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |