| Revenue | DKK 475K | +52% |
| EBITDA | DKK 475K | +52% |
| Net profit | DKK 312K | +120% |
| Total assets | DKK 2M | +0% |
| Equity | DKK -3M | +9% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 424 | 521 | 482 | 312 | 475 |
| Staff expenses | -122 | -1 | -0 | -0 | -0 |
| EBITDA | 302 | 520 | 482 | 312 | 475 |
| Depreciation & amort. | -14 | -14 | -14 | -14 | -14 |
| EBIT | 288 | 505 | 468 | 297 | 460 |
| Net financials | -177 | -164 | -160 | -155 | -149 |
| Profit before tax | 111 | 342 | 308 | 142 | 312 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 111 | 342 | 308 | 142 | 312 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.917 | 2.041 | 2.129 | 1.990 | 1.984 |
| Equity | -4.125 | -3.783 | -3.476 | -3.334 | -3.022 |
| Long-term debt | 1.823 | 1.685 | 1.553 | 1.440 | 1.320 |
| Short-term debt | 4.219 | 4.140 | 4.052 | 3.884 | 3.686 |
| Total debt | 6.042 | 5.825 | 5.604 | 5.323 | 5.006 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PB Management | Management | 1997 – 1997 |
HA Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2016 | |
MW | Board of Directors | 2018 |
| Former (5) | ||
| Chairman | 1997 – 1997 | |
| Board of Directors | 1997 – 2002 | |
| Board of Directors | 2002 – 2016 | |
| Board of Directors | 1997 – 1997 | |
| Board of Directors | 1997 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Johnson Wang | Board of Directors | 0 companies |
| Henrik Strube | Board of Directors | 0 companies |
| Brian Errington | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Xue Wei Xu | Board of Directors | 0 companies |
| Min Wang | Board of Directors | 0 companies |