| Revenue | DKK 2,2M | +11% |
| EBITDA | DKK 1,2M | +101% |
| Net profit | DKK 944K | +104% |
| Total assets | DKK 1,2M | +1170% |
| Equity | DKK 722K | +426% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 915 | 599 | 843 | 1.150 | 445 | 1.537 | 567 | 946 | 1.364 | 679 | 375 | 739 | 1.954 | 2.177 |
| Staff expenses | -740 | -594 | -761 | -658 | -696 | -978 | -886 | -939 | -1.070 | -998 | -157 | -1.029 | -1.341 | -942 |
| EBITDA | 175 | 5 | 82 | 492 | -251 | 559 | -319 | 6 | 294 | -318 | 218 | -290 | 613 | 1.234 |
| Depreciation & amort. | -86 | -47 | -19 | -44 | -146 | -140 | -136 | -90 | -17 | -7 | -7 | -8 | -5 | -20 |
| EBIT | 89 | -42 | 63 | 448 | -397 | 419 | -455 | -84 | 278 | -326 | 211 | -298 | 608 | 1.214 |
| Net financials | -78 | -85 | -23 | -19 | -46 | -39 | -24 | -44 | -30 | -6 | -38 | -27 | -15 | -3 |
| Profit before tax | 12 | -127 | 39 | 430 | -442 | 380 | -479 | -128 | 248 | -332 | 173 | -326 | 593 | 1.210 |
| Tax | -12 | -29 | 7 | 109 | -96 | 86 | -104 | -26 | 62 | -72 | 41 | -71 | 131 | 267 |
| Net profit | 24 | -98 | 32 | 321 | -347 | 294 | -375 | -102 | 186 | -260 | 132 | -255 | 462 | 944 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 998 | 272 | 465 | 1.641 | 861 | 833 | 342 | 385 | 658 | 416 | 259 | 173 | 95 | 1.210 |
| Equity | 29 | -70 | -37 | 283 | -304 | -10 | -385 | -487 | -301 | -561 | -429 | -684 | -221 | 722 |
| Long-term debt | 0 | 0 | 0 | 0 | 138 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 970 | 322 | 476 | 1.331 | 1.027 | 785 | 727 | 848 | 959 | 977 | 688 | 857 | 317 | 453 |
| Total debt | 970 | 322 | 476 | 1.331 | 1.165 | 833 | 727 | 848 | 959 | 977 | 688 | 857 | 317 | 453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
SC Management | Management | 1997 | — | — |
HA Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEEN OLSEN INVEST ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Steen Christian Olsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |