| Revenue | DKK 270K | -23% |
| EBITDA | DKK 132K | +19% |
| Net profit | DKK -4,4M | -202% |
| Total assets | DKK 3M | -60% |
| Equity | DKK 1,5M | -74% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | 70 | 45 | 91 | 50 | 50 | 81 | 65 | 6 | 78 | 465 | 352 | 270 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -447 | -242 | -138 |
| EBITDA | -28 | 70 | 45 | 91 | 50 | 50 | 81 | 65 | 6 | 78 | 18 | 111 | 132 |
| Depreciation & amort. | 72 | 42 | 34 | 34 | 34 | -65 | -98 | -84 | -84 | -18 | -23 | -24 | -27 |
| EBIT | -100 | 28 | 11 | 57 | 16 | -15 | -18 | -19 | -78 | 60 | -5 | 87 | 105 |
| Net financials | 2.873 | 3.005 | -1.465 | -2.787 | 1.039 | -4.072 | -2.107 | 4.266 | 2.052 | -707 | -420 | -1.557 | -4.547 |
| Profit before tax | 2.754 | 3.033 | -1.454 | -2.730 | 1.124 | -4.087 | -2.125 | 4.247 | 1.975 | -646 | -425 | -1.470 | -4.442 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.754 | 3.033 | -1.454 | -2.730 | 1.124 | -4.087 | -2.125 | 4.247 | 1.975 | -646 | -425 | -1.470 | -4.442 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.107 | 16.032 | 14.543 | 12.197 | 13.690 | 9.525 | 7.322 | 10.100 | 11.272 | 10.456 | 9.059 | 7.536 | 3.014 |
| Equity | 10.687 | 13.623 | 12.070 | 9.241 | 10.263 | 6.072 | 3.842 | 7.980 | 9.844 | 9.136 | 7.578 | 5.990 | 1.548 |
| Long-term debt | 1.140 | 2.233 | 2.257 | 2.794 | 2.819 | 3.068 | 3.065 | 1.000 | 972 | 919 | 866 | 798 | 783 |
| Short-term debt | 280 | 176 | 215 | 163 | 607 | 385 | 415 | 1.119 | 456 | 401 | 615 | 748 | 683 |
| Total debt | 1.420 | 2.409 | 2.472 | 2.957 | 3.427 | 3.453 | 3.480 | 2.120 | 1.428 | 1.320 | 1.481 | 1.546 | 1.466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
HA Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |