| Revenue | DKK 603K | +13% |
| EBITDA | DKK 204K | +37% |
| Net profit | DKK 52K | +279% |
| Total assets | DKK 1,4M | +9% |
| Equity | DKK 818K | +7% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.241 | 914 | 803 | 472 | 838 | 578 | 649 | 713 | 491 | 852 | 533 | 533 | 603 |
| Staff expenses | -602 | -548 | -489 | -270 | -406 | -432 | -456 | -318 | -432 | -484 | -434 | -384 | -398 |
| EBITDA | 640 | 366 | 314 | 201 | 432 | 146 | 193 | 395 | 60 | 368 | 98 | 149 | 204 |
| Depreciation & amort. | -65 | -111 | -122 | -149 | -154 | -142 | -117 | -172 | -198 | -185 | -166 | -104 | -126 |
| EBIT | 575 | 255 | 193 | 52 | 278 | 4 | 76 | 223 | -138 | 183 | -67 | 45 | 78 |
| Net financials | -28 | -41 | -46 | -22 | -12 | -11 | -18 | -16 | -10 | -18 | -17 | -14 | 1 |
| Profit before tax | 546 | 214 | 146 | 30 | 266 | -7 | 58 | 207 | -148 | 165 | -84 | 31 | 79 |
| Tax | 138 | 52 | 32 | 17 | 59 | -9 | 20 | 46 | -25 | 40 | -13 | 17 | 27 |
| Net profit | 408 | 162 | 114 | 12 | 207 | 2 | 38 | 161 | -122 | 125 | -71 | 14 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.543 | 1.871 | 1.849 | 1.232 | 1.152 | 1.299 | 1.421 | 1.514 | 1.427 | 1.654 | 1.395 | 1.285 | 1.401 |
| Equity | 975 | 637 | 651 | 563 | 720 | 622 | 659 | 820 | 698 | 823 | 752 | 766 | 818 |
| Long-term debt | 309 | 271 | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 245 | 936 | 970 | 669 | 431 | 677 | 761 | 694 | 729 | 831 | 643 | 520 | 583 |
| Total debt | 555 | 1.207 | 1.192 | 669 | 431 | 677 | 761 | 694 | 729 | 831 | 643 | 520 | 583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2015 | — | — |
PB Management | Management | 1997 | — | — |
JS Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PBH HOLDING AF 1.6.2006 ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Bitena Margrethe Sørensen | Management | 0 companies |
| Palle Bayer Hermansen | Management | 0 companies |
| Jørn Seeberg Frank | Founder | 0 companies |
| Niels Jørgen Markussen | Board of Directors | 0 companies |
| Asger Sibuhr Nielsen | Board of Directors | 0 companies |
| Gunner Klejs Pedersen | Board of Directors | 0 companies |