| Revenue | — | — |
| EBITDA | DKK -50K | -106% |
| Net profit | DKK 3,6M | -75% |
| Total assets | DKK 103,6M | -17% |
| Equity | DKK 99M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -12 | -13 | -14 | -283 | -881 | -1.008 | -853 | -878 | -18 | -26 | -24 | -50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -12 | -13 | -14 | -283 | -881 | -1.008 | -853 | -878 | -18 | -26 | -24 | -50 |
| Net financials | 3.302 | 5.557 | 39.219 | -4.842 | -1.081 | -5.312 | 3.762 | 6.971 | 24.292 | 9.748 | -1.833 | 14.102 | 4.180 |
| Profit before tax | 3.291 | 5.545 | 39.206 | -4.856 | -1.364 | -6.193 | 2.754 | 6.117 | 23.415 | 9.729 | -1.858 | 14.078 | 4.130 |
| Tax | -0 | -0 | -0 | -0 | -20 | 254 | -84 | 175 | 180 | 197 | -200 | -100 | 518 |
| Net profit | 3.291 | 5.545 | 39.206 | -4.856 | -1.344 | -6.447 | 2.838 | 5.942 | 23.235 | 9.532 | -1.659 | 14.178 | 3.612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.475 | 17.045 | 57.223 | 52.350 | 51.076 | 44.027 | 46.776 | 52.451 | 75.770 | 85.116 | 101.127 | 125.039 | 103.600 |
| Equity | 11.407 | 16.976 | 56.161 | 51.335 | 50.094 | 43.670 | 46.486 | 52.062 | 74.251 | 83.921 | 81.196 | 95.374 | 98.987 |
| Long-term debt | 0 | 0 | 0 | 0 | 968 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 |
| Short-term debt | 68 | 69 | 1.061 | 1.015 | 14 | 358 | 290 | 390 | 1.520 | 1.174 | 19.931 | 29.665 | 4.613 |
| Total debt | 68 | 69 | 1.061 | 1.015 | 982 | 358 | 290 | 390 | 1.520 | 1.194 | 19.931 | 29.665 | 4.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
HA Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Erling Hessellund Eskildsen | Board of Directors | 0 companies |
| Paul Michael Meyer | Board of Directors | 0 companies |