| Revenue | DKK -155K | +37% |
| EBITDA | DKK -155K | -37% |
| Net profit | DKK 1M | -53% |
| Total assets | DKK 16,7M | -9% |
| Equity | DKK 15,7M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -141 | -109 | -122 | -112 | -114 | -171 | -184 | -88 | -205 | -183 | -32 | -31 | -113 | -155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -8 | -68 | -10 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -175 | -139 | -131 | -111 | -114 | -180 | -253 | -98 | -205 | -183 | -32 | -31 | -113 | -155 |
| Depreciation & amort. | -0 | -0 | -0 | -9 | -8 | -0 | -43 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -175 | -139 | -131 | -120 | -122 | -180 | -296 | -98 | -205 | -183 | -32 | -31 | -113 | -155 |
| Net financials | 280 | -1.738 | -467 | -856 | -328 | 438 | -1.650 | 1.516 | 767 | 1.235 | -2.288 | 489 | 2.972 | 1.513 |
| Profit before tax | 105 | -1.877 | -599 | -977 | -450 | 258 | -1.946 | 1.417 | 561 | 1.052 | -2.320 | 458 | 2.859 | 1.358 |
| Tax | 282 | -108 | 152 | 59 | 170 | 201 | 0 | 172 | 134 | 326 | -423 | 259 | 615 | 312 |
| Net profit | -177 | -1.769 | -751 | -1.036 | -620 | 58 | -1.946 | 1.245 | 427 | 726 | -1.897 | 199 | 2.244 | 1.047 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.213 | 20.749 | 19.968 | 18.744 | 18.024 | 18.044 | 16.012 | 17.229 | 17.590 | 18.253 | 15.698 | 15.796 | 18.337 | 16.728 |
| Equity | — | 20.708 | 19.859 | 18.725 | 18.004 | 17.958 | 15.906 | 17.043 | 17.355 | 17.680 | 15.569 | 15.650 | 17.772 | 15.709 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 365 | 42 | 109 | 19 | 20 | 86 | 106 | 186 | 235 | 573 | 130 | 147 | 565 | 1.020 |
| Total debt | 365 | 42 | 109 | 19 | 20 | 86 | 106 | 186 | 235 | 573 | 130 | 147 | 565 | 1.020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
JS | Audit | 1997 | — | — |
HA Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jann Søndergaard Mikkelsen | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Gitte Larsen | Chairman | 0 companies |