| Revenue | DKK 9,5M | +27% |
| EBITDA | DKK 1,3M | +50% |
| Net profit | DKK 2M | +266% |
| Total assets | DKK 6,7M | +44% |
| Equity | DKK 3,3M | +85% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.613 | 4.108 | 5.397 | 5.008 | 5.806 | 6.378 | 6.225 | 6.489 | 4.720 | 6.215 | 6.722 | 7.427 | 9.455 |
| Staff expenses | -4.579 | -5.148 | -5.110 | -4.821 | -5.059 | -5.857 | -5.612 | -5.698 | -4.483 | -5.453 | -5.684 | -6.560 | -8.153 |
| EBITDA | 34 | -1.040 | 288 | 187 | 747 | 521 | 613 | 790 | 238 | 761 | 1.038 | 867 | 1.302 |
| Depreciation & amort. | 29 | 29 | 29 | 41 | 41 | -43 | -43 | -39 | -27 | -23 | -23 | -12 | -30 |
| EBIT | 5 | -1.069 | 259 | 147 | 706 | 478 | 570 | 751 | 210 | 738 | 1.015 | 855 | 1.271 |
| Net financials | 2 | -8 | -8 | -5 | -2 | -2 | -3 | -7 | -6 | -12 | -8 | -1 | 7 |
| Profit before tax | 7 | -1.076 | 251 | 142 | 705 | 476 | 567 | 744 | 204 | 726 | 1.008 | 854 | 1.279 |
| Tax | -0 | -0 | -0 | -0 | -0 | -512 | -0 | -588 | 750 | -1.100 | 428 | 300 | -747 |
| Net profit | 7 | -1.076 | 251 | 142 | 705 | 988 | 567 | 1.332 | -546 | 1.826 | 580 | 554 | 2.026 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.027 | 5.488 | 2.639 | 2.505 | 3.188 | 4.166 | 3.353 | 4.534 | 2.231 | 4.416 | 3.800 | 4.630 | 6.676 |
| Equity | 1.989 | 912 | 1.163 | 1.305 | 2.010 | 2.297 | 1.764 | 2.696 | 660 | 2.486 | 1.241 | 1.795 | 3.321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 471 | 471 | 471 | 471 | 469 |
| Short-term debt | 3.039 | 4.576 | 1.476 | 1.200 | 1.179 | 1.869 | 1.589 | 1.653 | 1.100 | 1.459 | 2.088 | 2.113 | 2.057 |
| Total debt | 3.039 | 4.576 | 1.476 | 1.200 | 1.179 | 1.869 | 1.589 | 1.837 | 1.571 | 1.930 | 2.559 | 2.585 | 2.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
PB Management | Management | 1999 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AM Management | Management | 2014 | — | — |
MS Management | Management | 2015 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HA Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Per Björn | Management | 0 companies |
| Jesper Raunkær Thomsen | Chief Executive Officer | 0 companies |
| Andreas Håkan Lindberg | Chief Executive Officer | 0 companies |
| Anders Matinsson | Management | 0 companies |
| Marc Stiebing | Management | 0 companies |
| Jesper Thord Kristensson | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Tilman Heise | Board of Directors | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Christof Alexander Stech | Chairman | 0 companies |
| Jesper Thord Kristensson | Board of Directors | 0 companies |
| Astrid Eva-Mari Söderlund | Board of Directors | 0 companies |
| Bengt Hammargren | Board of Directors | 0 companies |
| Marc Stiebing | Chairman | 0 companies |
| Christian Kruse | Chairman | 0 companies |
| Göte Karlsson | Board of Directors | 0 companies |
| Patrick Niehr | Board of Directors | 0 companies |
| Nils Leif Lindberg | Board of Directors | 0 companies |
| Eva Jessica Green | Board of Directors | 0 companies |
| Lee James Tebbatt | Board of Directors | 0 companies |
| Marc Stiebing | Board of Directors | 0 companies |
| Boris Andre Lombard | Board of Directors | 0 companies |
| Peter Horst Glauner | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Johan Fredrik William Wennberg | Board of Directors | 0 companies |
| John William Smith | Chairman | 0 companies |