| Revenue | DKK 889K | -13% |
| EBITDA | DKK -41K | +45% |
| Net profit | DKK 27K | +555% |
| Total assets | DKK 2,3M | +23% |
| Equity | DKK 1,4M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.348 | 2.315 | 5.302 | 1.413 | 1.013 | 937 | 955 | 1.165 | 730 | 463 | 591 | 705 | 1.026 | 889 |
| Staff expenses | -790 | -757 | -1.035 | -1.031 | -958 | -899 | -882 | -915 | -776 | -463 | -593 | -726 | -1.092 | -925 |
| EBITDA | 93 | 146 | 126 | 382 | 55 | 39 | 74 | 47 | -46 | -0 | -1 | -26 | -74 | -41 |
| Depreciation & amort. | 36 | 36 | 40 | -169 | -29 | -56 | -58 | -38 | -31 | -31 | -26 | -23 | -0 | -0 |
| EBIT | 56 | 110 | 86 | 214 | 27 | -18 | 15 | 9 | -78 | -32 | -28 | -48 | -74 | -41 |
| Net financials | 23 | 42 | 51 | 40 | 42 | 39 | 27 | 31 | 39 | 35 | 37 | 61 | 79 | 76 |
| Profit before tax | 118 | 152 | 136 | 254 | 68 | 21 | 43 | 40 | -38 | 3 | 9 | 13 | 5 | 35 |
| Tax | 25 | 36 | 31 | 64 | 1 | 13 | 9 | -5 | -10 | 4 | -3 | 5 | 1 | 8 |
| Net profit | 93 | 116 | 105 | 190 | 67 | 9 | 33 | 45 | -29 | -1 | 12 | 7 | 4 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.989 | 1.929 | 1.762 | 2.237 | 1.694 | 1.815 | 1.768 | 1.701 | 1.472 | 1.661 | 1.965 | 2.072 | 1.877 | 2.305 |
| Equity | 906 | 931 | 1.036 | 1.226 | 1.294 | 1.302 | 1.335 | 1.370 | 1.342 | 1.341 | 1.354 | 1.361 | 1.365 | 1.392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.064 | 979 | 685 | 999 | 380 | 494 | 417 | 314 | 123 | 308 | 576 | 674 | 482 | 883 |
| Total debt | 1.064 | 979 | 685 | 999 | 380 | 494 | 417 | 314 | 123 | 308 | 576 | 674 | 482 | 883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
AL Management | Management | 2023 | — | — |
HA Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Anni Lind Assenbjerg | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |