| Revenue | DKK -1,9M | +190% |
| EBITDA | DKK -3M | -85% |
| Net profit | DKK -14,6M | -297% |
| Total assets | DKK 32,4M | -30% |
| Equity | DKK 22,7M | -44% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.564 | -24 | -29 | -27 | -25 | -20 | -21 | -19 | -18 | -663 | -742 | -1.036 | -650 | -1.887 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -358 | -607 | -634 | -961 | -1.069 |
| EBITDA | -15 | -24 | -29 | -27 | -25 | -20 | -21 | -19 | -18 | -1.021 | -1.349 | -1.843 | -1.597 | -2.955 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -82 | -543 | -712 |
| EBIT | -15 | -24 | -29 | -27 | -25 | -20 | -21 | -19 | -18 | -1.021 | -1.395 | -1.925 | -2.140 | -3.667 |
| Net financials | 3.561 | 4.942 | 4.094 | 6.656 | 2.623 | 4.536 | 3.576 | -3.592 | 2.793 | -21.737 | 6.464 | 8.229 | 11.723 | -15.034 |
| Profit before tax | 3.546 | 4.918 | 4.065 | 6.629 | 2.598 | 4.516 | 3.555 | -3.610 | 2.775 | -22.759 | 5.068 | 6.305 | 9.583 | -18.701 |
| Tax | -333 | -9 | 21 | -7 | -6 | -5 | -8 | -38 | 2 | 231 | 1.140 | 1.492 | 2.195 | -4.113 |
| Net profit | 3.880 | 4.927 | 4.044 | 6.636 | 2.604 | 4.521 | 3.563 | -3.572 | 2.773 | -22.989 | 3.928 | 4.812 | 7.388 | -14.588 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.798 | 43.845 | 46.451 | 51.830 | 53.963 | 59.306 | 64.250 | 61.163 | 64.857 | 39.471 | 40.909 | 42.543 | 45.992 | 32.406 |
| Equity | 38.117 | 42.345 | 45.888 | 51.724 | 53.828 | 59.112 | 63.278 | 60.394 | 63.918 | 39.129 | 40.557 | 37.570 | 40.257 | 22.669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 32 | 749 | 0 | 0 | 0 | 87 | 1.515 | 1.987 | 4.302 |
| Short-term debt | 681 | 1.500 | 563 | 106 | 135 | 162 | 224 | 769 | 939 | 342 | 265 | 3.458 | 3.643 | 5.436 |
| Total debt | 681 | 1.500 | 563 | 106 | 135 | 194 | 972 | 769 | 939 | 342 | 352 | 4.973 | 5.631 | 9.737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1995 | — | — |
HA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Thomas Lind-Holm | Board of Directors | 0 companies |
| Helle Hansen | Board of Directors | 0 companies |
| Vibeke Hakonsen Jakobsen | Board of Directors | 0 companies |
| Lars Norgren Kopp | Chairman | 0 companies |
| Jørn Jakobsen | Chairman | 0 companies |
| Peder Jakobsen | Chairman | 0 companies |
| Kirsten Marie Jakobsen | Board of Directors | 0 companies |