| Revenue | DKK -51K | +53% |
| EBITDA | DKK -441K | -45% |
| Net profit | DKK -832K | -657% |
| Total assets | DKK 3,6M | -18% |
| Equity | DKK 3,5M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -25 | -25 | -38 | -24 | -29 | -26 | -26 | -25 | 0 | -19 | -19 | -33 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -96 | -120 | -120 | -223 | -270 | -390 |
| EBITDA | -20 | -25 | -25 | -38 | -24 | -29 | -26 | -41 | -121 | -149 | -139 | -243 | -303 | -441 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -25 | -25 | -38 | -24 | -29 | -26 | -41 | -121 | -149 | -139 | -243 | -303 | -441 |
| Net financials | 609 | 390 | 406 | 888 | -234 | 312 | -209 | 414 | 119 | 1.273 | 300 | 1.262 | 499 | -391 |
| Profit before tax | 590 | 365 | 380 | 850 | -259 | 283 | -235 | 374 | -2 | 1.124 | 160 | 1.019 | 196 | -832 |
| Tax | 148 | 92 | 94 | 201 | -56 | 62 | -52 | 82 | -0 | 247 | 38 | 225 | 46 | -0 |
| Net profit | 441 | 273 | 287 | 649 | -203 | 221 | -183 | 291 | -2 | 876 | 123 | 795 | 149 | -832 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.474 | 3.572 | 3.704 | 4.256 | 3.584 | 3.488 | 2.777 | 3.003 | 2.889 | 3.885 | 3.668 | 4.519 | 4.386 | 3.583 |
| Equity | 3.365 | 3.488 | 3.625 | 4.074 | 3.571 | 3.467 | 2.759 | 2.960 | 2.850 | 3.617 | 3.627 | 4.308 | 4.358 | 3.526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 84 | 79 | 182 | 13 | 21 | 18 | 21 | 38 | 268 | 41 | 211 | 28 | 57 |
| Total debt | 108 | 84 | 79 | 182 | 13 | 21 | 18 | 43 | 38 | 268 | 41 | 211 | 28 | 57 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
HA Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |