| Revenue | DKK -20K | +168% |
| EBITDA | DKK -20K | -168% |
| Net profit | DKK -45K | +10% |
| Total assets | DKK 3,5M | +8% |
| Equity | DKK 1,7M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -10 | -39 | -6 | 166 | 107 | 7 | 69 | 83 | -58 | -272 | -7 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -8 | -27 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -10 | -38 | -6 | 166 | 100 | -20 | 69 | 83 | -58 | -272 | -7 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -5 | -16 | -32 | -33 | -12 | -27 | -24 | -20 | -0 |
| EBIT | -20 | -10 | -38 | -9 | 162 | 84 | -51 | 36 | 71 | -85 | -296 | -27 | -20 |
| Net financials | -33 | 84 | 95 | 12 | 111 | 175 | 163 | 151 | 91 | 260 | 87 | -23 | -25 |
| Profit before tax | -53 | 74 | 57 | 3 | 273 | 229 | 82 | 241 | 162 | 176 | -210 | -51 | -45 |
| Tax | -9 | 13 | 32 | -48 | 39 | 20 | -12 | 17 | 16 | -16 | -63 | -1 | -0 |
| Net profit | -44 | 61 | 25 | 51 | 234 | 210 | 94 | 224 | 146 | 192 | -147 | -50 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 867 | 918 | 998 | 1.771 | 1.939 | 2.312 | 2.514 | 2.628 | 2.859 | 3.242 | 3.307 | 3.285 | 3.535 |
| Equity | — | 793 | 817 | 869 | 1.103 | 1.312 | 1.407 | 1.631 | 1.777 | 1.969 | 1.822 | 1.773 | 1.728 |
| Long-term debt | 0 | 0 | 0 | 153 | 675 | 638 | 725 | 721 | 136 | 119 | 114 | 108 | 626 |
| Short-term debt | 510 | 500 | 181 | 825 | 161 | 362 | 382 | 276 | 946 | 1.154 | 1.371 | 1.404 | 1.181 |
| Total debt | 510 | 500 | 181 | 902 | 836 | 999 | 1.107 | 997 | 1.082 | 1.273 | 1.485 | 1.512 | 1.807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
TH Management | Management | 1997 | — | — |
HA Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Tom Højlund Pedersen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |