| Revenue | DKK 112K | -45% |
| EBITDA | DKK -158K | -667% |
| Net profit | DKK -137K | -304% |
| Total assets | DKK 2,4M | -10% |
| Equity | DKK 2,4M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 | 80 | 116 | 150 | 169 | 154 | 135 | 176 | 201 | 190 | 208 | 204 | 112 |
| Staff expenses | -249 | -281 | -165 | -188 | -316 | -316 | -268 | -202 | -196 | -197 | -197 | -225 | -239 |
| EBITDA | -227 | -200 | -49 | -38 | -147 | -162 | -133 | -26 | 4 | -7 | 12 | -21 | -158 |
| Depreciation & amort. | -107 | -158 | -77 | -80 | -80 | -83 | -83 | -21 | -21 | -21 | -21 | -21 | -0 |
| EBIT | -334 | -358 | -127 | -118 | -227 | -244 | -216 | -47 | -16 | -27 | -9 | -41 | -158 |
| Net financials | 169 | 138 | 272 | 136 | -1 | -0 | -4 | -6 | -5 | -8 | -8 | 7 | 21 |
| Profit before tax | -165 | -358 | -127 | -118 | -227 | -244 | -216 | -53 | -22 | -36 | -17 | -34 | -137 |
| Tax | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -165 | -220 | 146 | 17 | -228 | -245 | -219 | -53 | -22 | -36 | -17 | -34 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.836 | 3.505 | 3.460 | 3.422 | 2.981 | 2.521 | 2.300 | 2.967 | 2.884 | 2.838 | 2.758 | 2.722 | 2.450 |
| Equity | 3.544 | 3.173 | 3.319 | 3.236 | 2.808 | 2.364 | 2.144 | 2.808 | 2.686 | 2.651 | 2.588 | 2.554 | 2.417 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 292 | 332 | 141 | 186 | 173 | 157 | 156 | 159 | 198 | 187 | 170 | 168 | 33 |
| Total debt | 292 | 332 | 141 | 186 | 173 | 157 | 156 | 159 | 198 | 187 | 170 | 168 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
HH Audit | Audit | 1994 | — | — |
HA Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Helge Homann | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Marianne Bolvig Damsholt | Board of Directors | 0 companies |
| Anne Hansen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Kurt Johannes Vøttrup | Board of Directors | 0 companies |