| Revenue | DKK 64K | +18% |
| EBITDA | DKK 20K | -39% |
| Net profit | DKK 1,5M | -6% |
| Total assets | DKK 12M | +15% |
| Equity | DKK 10,6M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -30 | -50 | 57 | 123 | 84 | 40 | 43 | 68 | 72 | 72 | 54 | 64 |
| Staff expenses | -0 | -12 | -17 | -26 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -44 |
| EBITDA | -34 | -43 | -67 | 31 | 109 | 84 | 40 | 43 | 68 | 72 | 72 | 33 | 20 |
| Depreciation & amort. | -10 | -17 | -72 | -86 | -85 | -62 | -19 | -19 | -19 | -19 | -19 | -19 | -19 |
| EBIT | -44 | -59 | -139 | -55 | 24 | 21 | 20 | 23 | 49 | 53 | 53 | 14 | 1 |
| Net financials | 375 | 334 | 206 | 78 | 205 | 290 | -197 | 977 | 2.153 | 969 | -1.829 | 1.980 | 1.948 |
| Profit before tax | 331 | 275 | 68 | 24 | 229 | 311 | -177 | 1.000 | 2.202 | 1.022 | -1.776 | 1.993 | 1.949 |
| Tax | 51 | 66 | 3 | 5 | 33 | 68 | -39 | 222 | 464 | 159 | -389 | 384 | 431 |
| Net profit | 280 | 209 | 64 | 18 | 196 | 243 | -138 | 778 | 1.739 | 863 | -1.386 | 1.609 | 1.518 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.121 | 5.666 | 6.448 | 7.445 | 6.970 | 6.976 | 6.804 | 7.823 | 9.347 | 10.127 | 8.726 | 10.435 | 12.036 |
| Equity | 4.840 | 5.049 | 5.114 | 5.132 | 5.328 | 5.571 | 5.433 | 6.211 | 7.950 | 8.812 | 7.426 | 9.035 | 10.553 |
| Long-term debt | 0 | 0 | 695 | 695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 280 | 594 | 632 | 1.618 | 1.642 | 1.405 | 1.371 | 1.612 | 1.397 | 1.315 | 1.300 | 1.400 | 1.482 |
| Total debt | 280 | 594 | 1.327 | 2.313 | 1.642 | 1.405 | 1.371 | 1.612 | 1.397 | 1.315 | 1.300 | 1.400 | 1.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
JK Audit | Audit | 1996 | — | — |
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 |
| Jørgen Kjæp | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |