| Revenue | DKK -75K | -4% |
| EBITDA | DKK -75K | +4% |
| Net profit | DKK 1,1M | -5% |
| Total assets | DKK 7,2M | -2% |
| Equity | DKK 7,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -76 | -107 | -93 | -80 | -91 | -82 | -68 | -59 | -66 | -73 | -38 | -89 | -78 | -75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -76 | -107 | -93 | -80 | -91 | -82 | -68 | -59 | -66 | -73 | -38 | -89 | -78 | -75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -76 | -107 | -93 | -80 | -91 | -82 | -68 | -59 | -66 | -73 | -38 | -89 | -78 | -75 |
| Net financials | 1.668 | 460 | 821 | 1.098 | -82 | 544 | -998 | 1.774 | 1.554 | 1.255 | -1.933 | 1.367 | 1.608 | 1.531 |
| Profit before tax | 1.591 | 352 | 727 | 1.018 | -172 | 462 | -1.066 | 1.715 | 1.487 | 1.181 | -1.970 | 1.277 | 1.530 | 1.456 |
| Tax | 164 | -8 | 110 | 238 | 2 | 77 | 4 | 143 | 328 | 263 | -431 | 285 | 339 | 328 |
| Net profit | 1.427 | 361 | 618 | 780 | -175 | 385 | -1.070 | 1.572 | 1.159 | 918 | -1.539 | 992 | 1.191 | 1.128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.250 | 9.897 | 9.753 | 9.808 | 9.504 | 9.300 | 7.791 | 8.445 | 9.366 | 8.722 | 6.866 | 7.154 | 7.381 | 7.244 |
| Equity | 8.675 | 7.835 | 8.153 | 7.933 | 7.658 | 7.443 | 5.773 | 7.295 | 8.054 | 7.772 | 5.933 | 6.825 | 7.016 | 7.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.576 | 2.062 | 1.600 | 1.875 | 1.847 | 1.857 | 2.018 | 1.150 | 1.312 | 950 | 933 | 329 | 365 | 100 |
| Total debt | 1.576 | 2.062 | 1.600 | 1.875 | 1.847 | 1.857 | 2.018 | 1.150 | 1.312 | 950 | 933 | 329 | 365 | 100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1995 | — | — |
RL Management | Management | 2007 | — | — |
BJ Management | Management | 2013 | — | — |
HA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Renè Lyngø | Management | 0 companies |
| Birger Johan Walther Johansen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Bent Johansen | Board of Directors | 0 companies |
| Steen Bredahl Eriksen | Board of Directors | 0 companies |