| Revenue | — | — |
| EBITDA | DKK 15,1M | +211% |
| Net profit | DKK 17,1M | +152% |
| Total assets | DKK 54,5M | +54% |
| Equity | DKK 40,1M | +61% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -6 | 1 | -5 | -6 | -6 | -7 | -13 | -11 | -13 | -19 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -6 | 1 | -5 | -6 | -6 | -7 | -13 | -11 | -13 | -19 | 986 | 4.860 | 15.098 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -6 | 1 | -5 | -6 | -6 | -7 | -13 | -11 | -13 | -19 | 986 | 4.860 | 15.098 |
| Net financials | 2.721 | -4.027 | 243 | 2.232 | 3.938 | 4.266 | -2.776 | 2.039 | 1.009 | 4.216 | -3.143 | 5.776 | 7.330 | 17.757 |
| Profit before tax | 2.714 | -4.033 | 244 | 2.227 | 3.933 | 4.260 | -2.783 | 2.026 | 998 | 4.204 | -3.162 | 5.763 | 7.321 | 17.745 |
| Tax | 1.063 | 334 | 819 | 446 | 447 | 757 | -471 | -141 | 550 | 1.428 | -710 | 1.048 | 533 | 628 |
| Net profit | 1.651 | -4.367 | -575 | 1.781 | 3.485 | 3.503 | -2.312 | 2.167 | 447 | 2.775 | -2.453 | 4.715 | 6.788 | 17.117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.038 | 21.395 | 18.347 | 18.537 | 21.674 | 25.657 | 22.415 | 24.449 | 24.240 | 27.530 | 22.522 | 27.378 | 35.280 | 54.492 |
| Equity | 16.630 | 11.763 | 10.888 | 12.369 | 15.354 | 18.357 | 15.295 | 17.842 | 17.711 | 18.736 | 15.033 | 19.498 | 24.986 | 40.103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.325 | 20 | 766 | 2.482 | 6.953 |
| Short-term debt | 5.408 | 9.632 | 7.459 | 6.168 | 6.321 | 7.300 | 7.120 | 6.608 | 6.529 | 7.469 | 7.469 | 7.114 | 7.812 | 7.436 |
| Total debt | 5.408 | 9.632 | 7.459 | 6.168 | 6.321 | 7.300 | 7.120 | 6.608 | 6.529 | 8.794 | 7.489 | 7.880 | 10.294 | 14.389 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
| Audit | 1996 | — | — | |
HA Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Jens Christian Frandsen | Chairman | 0 companies |
| Henrik Mosel Hjortkjær Pape | Chairman | 0 companies |
| Gert Platen Daugaard | Board of Directors | 0 companies |
| Leif Laursen Trust | Board of Directors | 0 companies |
| Petter Kristen Skjeldsøy Øygarden | Chairman | 0 companies |
| Jesper Ingvar Jørgensen | Board of Directors | 0 companies |
| Charlotte Bundgaard Christensen | Chairman | 0 companies |
| Finn Tore Wattenberg | Board of Directors | 0 companies |
| Terje Skjoldnes | Board of Directors | 0 companies |
| Harald Christian Henningsen | Chairman | 0 companies |
| Lars Hegelund Knudsen | Board of Directors | 0 companies |
| Anton Nørskov Solhøj Villadsen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Kurt Trygve Edelbo | Board of Directors | 0 companies |
| Julie Bundgaard Reinert | Board of Directors | 0 companies |