| Revenue | DKK -54K | -683% |
| EBITDA | DKK -175K | +14% |
| Net profit | DKK -184K | -15% |
| Total assets | DKK 409K | -32% |
| Equity | DKK 399K | -32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.339 | 1.322 | 990 | — | 600 | 379 | 273 | 309 | 229 | 87 | 53 | 9 | -54 |
| Staff expenses | -855 | -804 | -843 | -677 | -518 | -216 | -222 | -305 | -288 | -221 | -211 | -213 | -120 |
| EBITDA | 118 | 116 | 146 | 275 | 82 | 164 | 51 | 4 | -59 | -133 | -158 | -203 | -175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 118 | 116 | 146 | 275 | 82 | 164 | 51 | 4 | -59 | -133 | -158 | -203 | -175 |
| Net financials | -12 | 4 | -0 | -4 | -2 | -1 | -5 | 18 | 5 | -4 | -8 | 44 | -9 |
| Profit before tax | 107 | 121 | 146 | 272 | 79 | 163 | 46 | 22 | -54 | -138 | -166 | -160 | -184 |
| Tax | 26 | 31 | 32 | 65 | 18 | 36 | 11 | 6 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 81 | 90 | 114 | 207 | 61 | 127 | 36 | 17 | -54 | -138 | -166 | -160 | -184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.104 | 2.349 | 1.456 | 1.424 | 1.322 | 1.281 | 1.175 | 1.224 | 1.130 | 957 | 760 | 599 | 409 |
| Equity | 859 | 949 | 1.063 | 1.170 | 1.130 | 1.153 | 1.083 | 1.099 | 1.046 | 908 | 742 | 582 | 399 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 225 | 1.378 | 393 | 255 | 192 | 128 | 92 | 125 | 84 | 49 | 18 | 16 | 11 |
| Total debt | 225 | 1.378 | 393 | 255 | 192 | 128 | 92 | 125 | 84 | 49 | 18 | 16 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
RK Management | Management | 1997 | — | — |
HA Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
OL | Board of Directors | 1997 | — | — |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Rie Kaae | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Ole Lund | Board of Directors | 0 companies |
| Niels Erik Lorenzen | Board of Directors | 0 companies |
| Jesper Rasmussen | Board of Directors | 0 companies |
| Svend Ole Espensen | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |