| Revenue | DKK 95K | -56% |
| EBITDA | DKK 95K | -56% |
| Net profit | DKK -11K | -113% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK 546K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 454 | 134 | 102 | — | 263 | 151 | 260 | 283 | 321 | 232 | 121 | 214 | 95 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 454 | 134 | 102 | 48 | 263 | 151 | 260 | 283 | 321 | 232 | 121 | 214 | 95 |
| Depreciation & amort. | 131 | 131 | -131 | -132 | -142 | -155 | -157 | -157 | -137 | -62 | -66 | -66 | -60 |
| EBIT | 323 | 3 | -29 | -84 | 121 | -4 | 103 | 125 | 184 | 170 | 56 | 148 | 34 |
| Net financials | -25 | -26 | -16 | -17 | -39 | -34 | -30 | -31 | -29 | -31 | -27 | -20 | -22 |
| Profit before tax | 298 | -23 | -46 | -101 | 81 | -38 | 73 | 94 | 154 | 140 | 29 | 128 | 12 |
| Tax | 81 | -5 | -13 | -24 | 18 | -8 | 16 | 21 | 34 | 31 | 7 | 43 | 23 |
| Net profit | 217 | -18 | -32 | -77 | 63 | -29 | 57 | 73 | 120 | 108 | 22 | 85 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.820 | 1.671 | 1.610 | 1.478 | 1.874 | 1.726 | 1.648 | 1.618 | 1.708 | 1.521 | 1.558 | 1.441 | 1.401 |
| Equity | 1.085 | 788 | 897 | 819 | 781 | 649 | 600 | 565 | 575 | 627 | 592 | 618 | 546 |
| Long-term debt | 0 | 0 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 627 | 602 | 687 | 656 | 1.073 | 1.066 | 1.020 | 1.020 | 1.103 | 892 | 966 | 823 | 855 |
| Total debt | 627 | 602 | 687 | 656 | 1.073 | 1.066 | 1.020 | 1.020 | 1.103 | 892 | 966 | 823 | 855 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1995 | — | — |
MS Management | Management | 2020 | — | — |
KL Management | Management | 2021 | — | — |
HA Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mogens Stentebjerg | Management | 0 companies |
| Kathrine Lindholm Nymann | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |