| Revenue | DKK -767K | +18% |
| EBITDA | DKK -767K | -18% |
| Net profit | DKK -1,3M | +89% |
| Total assets | DKK 48,7M | -3% |
| Equity | DKK 24,3M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 319 | -259 | -348 | 490 | -403 | -1.106 | -548 | 682 | -92 | -32 | -651 | -767 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 218 | 319 | -259 | -348 | 490 | -403 | -1.106 | -548 | 682 | -2.073 | -239 | -651 | -767 |
| Depreciation & amort. | -217 | -244 | -252 | -259 | -259 | -255 | -259 | -261 | -239 | -203 | -244 | -10.962 | -566 |
| EBIT | 1 | 74 | -511 | -607 | 231 | -658 | -1.366 | -810 | 443 | -2.276 | -483 | -11.613 | -1.333 |
| Net financials | 0 | -1 | -2 | -0 | 0 | -2 | -3 | -7 | -10 | -32 | -15 | 2 | 7 |
| Profit before tax | 1 | 74 | -513 | -607 | 231 | -660 | -1.369 | -816 | 433 | -2.308 | -498 | -11.611 | -1.326 |
| Tax | 112 | 44 | 8 | -13 | 69 | 108 | 173 | -61 | 73 | 10 | -0 | -0 | -0 |
| Net profit | -111 | 30 | -521 | -594 | 161 | -768 | -1.542 | -755 | 360 | -2.317 | -498 | -11.611 | -1.326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.017 | 67.003 | 71.889 | 71.685 | 71.889 | 71.986 | 70.478 | 69.941 | 65.627 | 62.083 | 61.602 | 49.995 | 48.673 |
| Equity | 41.406 | 41.436 | 41.368 | 41.235 | 41.397 | 41.581 | 40.039 | 39.688 | 40.048 | 37.731 | 37.233 | 25.622 | 24.296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25.610 | 25.567 | 30.521 | 30.450 | 30.492 | 30.406 | 30.440 | 30.253 | 25.578 | 24.352 | 24.369 | 24.374 | 24.377 |
| Total debt | 25.610 | 25.567 | 30.521 | 30.450 | 30.492 | 30.406 | 30.440 | 30.253 | 25.578 | 24.352 | 24.369 | 24.374 | 24.377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
DB Management | Management | 2019 | — | — |
RW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Daniel Broders Frost | Management | 0 companies |
| Randi Wang Hansen | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Jesper Tofft | Chairman | 0 companies |
| Asbjørn Lundgaard Jakobsen | Board of Directors | 0 companies |
| Walter Jacobsen | Chairman | 0 companies |
| Karin Friis | Chairman | 0 companies |
| Bodil Jebsen | Chairman | 0 companies |
| Klaus Peter Broders | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Dyke Peter Busch Johannsen | Board of Directors | 0 companies |
| Jacob Christian Jebsen | Chairman | 0 companies |